[CMSB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -78.43%
YoY- -92.58%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,521,091 5,284,541 4,046,452 2,998,828 1,969,123 1,020,344 1,093,964 194.51%
PBT 427,488 340,354 301,966 257,736 182,632 130,955 128,760 122.71%
Tax -179,998 -212,245 -187,984 -183,709 -169,380 -102,206 -105,051 43.23%
NP 247,490 128,109 113,982 74,027 13,252 28,749 23,709 378.31%
-
NP to SH -109,085 -117,987 1,464 2,858 13,252 28,749 23,709 -
-
Tax Rate 42.11% 62.36% 62.25% 71.28% 92.74% 78.05% 81.59% -
Total Cost 5,273,601 5,156,432 3,932,470 2,924,801 1,955,871 991,595 1,070,255 189.84%
-
Net Worth 857,930 1,532,077 763,799 747,930 790,063 797,137 772,539 7.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 16,473 16,473 16,469 16,469 16,469 16,469 16,437 0.14%
Div Payout % 0.00% 0.00% 1,124.99% 576.27% 124.28% 57.29% 69.33% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 857,930 1,532,077 763,799 747,930 790,063 797,137 772,539 7.24%
NOSH 327,454 329,479 334,999 329,484 329,192 329,395 330,144 -0.54%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.48% 2.42% 2.82% 2.47% 0.67% 2.82% 2.17% -
ROE -12.71% -7.70% 0.19% 0.38% 1.68% 3.61% 3.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,686.06 1,603.91 1,207.90 910.16 598.17 309.76 331.36 196.12%
EPS -33.31 -35.81 0.44 0.87 4.03 8.73 7.18 -
DPS 5.03 5.00 5.00 5.00 5.00 5.00 5.00 0.39%
NAPS 2.62 4.65 2.28 2.27 2.40 2.42 2.34 7.83%
Adjusted Per Share Value based on latest NOSH - 329,484
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 513.69 491.68 376.49 279.02 183.21 94.93 101.78 194.52%
EPS -10.15 -10.98 0.14 0.27 1.23 2.67 2.21 -
DPS 1.53 1.53 1.53 1.53 1.53 1.53 1.53 0.00%
NAPS 0.7982 1.4255 0.7107 0.6959 0.7351 0.7417 0.7188 7.24%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.11 0.93 1.08 1.22 1.24 1.50 1.58 -
P/RPS 0.07 0.06 0.09 0.13 0.21 0.48 0.48 -72.32%
P/EPS -3.33 -2.60 247.13 140.65 30.80 17.19 22.00 -
EY -30.01 -38.51 0.40 0.71 3.25 5.82 4.55 -
DY 4.53 5.38 4.63 4.10 4.03 3.33 3.16 27.16%
P/NAPS 0.42 0.20 0.47 0.54 0.52 0.62 0.68 -27.49%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 28/11/05 30/08/05 30/05/05 28/02/05 30/11/04 -
Price 0.96 0.94 1.00 1.10 1.30 1.45 1.65 -
P/RPS 0.06 0.06 0.08 0.12 0.22 0.47 0.50 -75.70%
P/EPS -2.88 -2.62 228.83 126.81 32.29 16.61 22.98 -
EY -34.70 -38.10 0.44 0.79 3.10 6.02 4.35 -
DY 5.24 5.32 5.00 4.55 3.85 3.45 3.03 44.12%
P/NAPS 0.37 0.20 0.44 0.48 0.54 0.60 0.71 -35.26%

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