[CMSB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 101.84%
YoY- 125.36%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,677,876 1,631,058 1,448,386 1,411,570 1,483,234 1,344,359 1,281,928 19.59%
PBT 114,681 115,075 106,502 181,548 81,237 63,248 101,455 8.48%
Tax -66,887 -66,350 -59,787 -69,268 -45,304 -27,849 -37,577 46.72%
NP 47,794 48,725 46,715 112,280 35,933 35,399 63,878 -17.53%
-
NP to SH 13,660 -2,989 -5,608 1,801 -97,645 -5,950 -7,291 -
-
Tax Rate 58.32% 57.66% 56.14% 38.15% 55.77% 44.03% 37.04% -
Total Cost 1,630,082 1,582,333 1,401,671 1,299,290 1,447,301 1,308,960 1,218,050 21.37%
-
Net Worth 658,644 834,292 847,797 857,930 1,532,077 763,799 747,930 -8.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,466 - - - 16,473 - - -
Div Payout % 120.54% - - - 0.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 658,644 834,292 847,797 857,930 1,532,077 763,799 747,930 -8.10%
NOSH 329,322 328,461 329,882 327,454 329,479 334,999 329,484 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.85% 2.99% 3.23% 7.95% 2.42% 2.63% 4.98% -
ROE 2.07% -0.36% -0.66% 0.21% -6.37% -0.78% -0.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 509.49 496.58 439.06 431.07 450.18 401.30 389.07 19.63%
EPS 4.15 -0.91 -1.70 0.55 -29.64 -1.81 -2.21 -
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.54 2.57 2.62 4.65 2.28 2.27 -8.07%
Adjusted Per Share Value based on latest NOSH - 327,454
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 156.10 151.75 134.75 131.33 137.99 125.07 119.27 19.59%
EPS 1.27 -0.28 -0.52 0.17 -9.08 -0.55 -0.68 -
DPS 1.53 0.00 0.00 0.00 1.53 0.00 0.00 -
NAPS 0.6128 0.7762 0.7888 0.7982 1.4254 0.7106 0.6958 -8.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.46 1.05 1.09 1.11 0.93 1.08 1.22 -
P/RPS 0.29 0.21 0.25 0.26 0.21 0.27 0.31 -4.33%
P/EPS 35.20 -115.38 -64.12 201.82 -3.14 -60.81 -55.13 -
EY 2.84 -0.87 -1.56 0.50 -31.87 -1.64 -1.81 -
DY 3.42 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.73 0.41 0.42 0.42 0.20 0.47 0.54 22.19%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 29/05/06 28/02/06 28/11/05 30/08/05 -
Price 1.86 1.48 0.99 0.96 0.94 1.00 1.10 -
P/RPS 0.37 0.30 0.23 0.22 0.21 0.25 0.28 20.35%
P/EPS 44.84 -162.64 -58.24 174.55 -3.17 -56.30 -49.71 -
EY 2.23 -0.61 -1.72 0.57 -31.53 -1.78 -2.01 -
DY 2.69 0.00 0.00 0.00 5.32 0.00 0.00 -
P/NAPS 0.93 0.58 0.39 0.37 0.20 0.44 0.48 55.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment