[CMSB] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	2,552,465	4,011,192	5,389,318	6,183,377	6,168,890	5,974,248	5,687,549	-41.29%
YoY %	-36.37%	-25.57%	-12.84%	0.23%	3.26%	5.04%	-	-
Horiz. %	44.88%	70.53%	94.76%	108.72%	108.46%	105.04%	100.00%	-
PBT	894,526	959,989	1,025,846	301,804	517,806	484,362	432,535	62.10%
YoY %	-6.82%	-6.42%	239.90%	-41.71%	6.90%	11.98%	-	-
Horiz. %	206.81%	221.94%	237.17%	69.78%	119.71%	111.98%	100.00%	-
Tax	-108,942	-161,955	-219,986	-274,184	-262,292	-240,709	-202,208	-33.71%
YoY %	32.73%	26.38%	19.77%	-4.53%	-8.97%	-19.04%	-	-
Horiz. %	53.88%	80.09%	108.79%	135.60%	129.71%	119.04%	100.00%	-
NP	785,584	798,034	805,860	27,620	255,514	243,653	230,327	126.07%
YoY %	-1.56%	-0.97%	2,817.67%	-89.19%	4.87%	5.79%	-	-
Horiz. %	341.07%	346.48%	349.88%	11.99%	110.94%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	388,166	379,849	350,549	10,237	6,864	-104,441	-107,402	-
YoY %	2.19%	8.36%	3,324.33%	49.14%	106.57%	2.76%	-	-
Horiz. %	-361.41%	-353.67%	-326.39%	-9.53%	-6.39%	97.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.18%	16.87%	21.44%	90.85%	50.65%	49.70%	46.75%	-
YoY %	-27.80%	-21.32%	-76.40%	79.37%	1.91%	6.31%	-	-
Horiz. %	26.05%	36.09%	45.86%	194.33%	108.34%	106.31%	100.00%	-
Total Cost	1,766,881	3,213,158	4,583,458	6,155,757	5,913,376	5,730,595	5,457,222	-52.75%
YoY %	-45.01%	-29.90%	-25.54%	4.10%	3.19%	5.01%	-	-
Horiz. %	32.38%	58.88%	83.99%	112.80%	108.36%	105.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	988,629	1,215,113	1,202,430	866,727	658,644	834,292	847,797	10.75%
YoY %	-18.64%	1.05%	38.73%	31.59%	-21.05%	-1.59%	-	-
Horiz. %	116.61%	143.33%	141.83%	102.23%	77.69%	98.41%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	16,477	16,466	16,466	16,466	16,466	16,473	16,473	0.01%
YoY %	0.07%	0.00%	0.00%	0.00%	-0.04%	0.00%	-	-
Horiz. %	100.02%	99.96%	99.96%	99.96%	99.96%	100.00%	100.00%	-
Div Payout %	4.24%	4.33%	4.70%	160.85%	239.89%	0.00%	0.00%	-
YoY %	-2.08%	-7.87%	-97.08%	-32.95%	0.00%	0.00%	-	-
Horiz. %	1.77%	1.80%	1.96%	67.05%	100.00%	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	988,629	1,215,113	1,202,430	866,727	658,644	834,292	847,797	10.75%
YoY %	-18.64%	1.05%	38.73%	31.59%	-21.05%	-1.59%	-	-
Horiz. %	116.61%	143.33%	141.83%	102.23%	77.69%	98.41%	100.00%	-
NOSH	329,543	329,299	329,433	329,554	329,322	328,461	329,882	-0.06%
YoY %	0.07%	-0.04%	-0.04%	0.07%	0.26%	-0.43%	-	-
Horiz. %	99.90%	99.82%	99.86%	99.90%	99.83%	99.57%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	30.78%	19.90%	14.95%	0.45%	4.14%	4.08%	4.05%	-
YoY %	54.67%	33.11%	3,222.22%	-89.13%	1.47%	0.74%	-	-
Horiz. %	760.00%	491.36%	369.14%	11.11%	102.22%	100.74%	100.00%	-
ROE	39.26%	31.26%	29.15%	1.18%	1.04%	-12.52%	-12.67%	-
YoY %	25.59%	7.24%	2,370.34%	13.46%	108.31%	1.18%	-	-
Horiz. %	-309.87%	-246.72%	-230.07%	-9.31%	-8.21%	98.82%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	774.55	1,218.10	1,635.94	1,876.29	1,873.21	1,818.86	1,724.11	-41.25%
YoY %	-36.41%	-25.54%	-12.81%	0.16%	2.99%	5.50%	-	-
Horiz. %	44.92%	70.65%	94.89%	108.83%	108.65%	105.50%	100.00%	-
EPS	117.79	115.35	106.41	3.11	2.08	-31.80	-32.56	-
YoY %	2.12%	8.40%	3,321.54%	49.52%	106.54%	2.33%	-	-
Horiz. %	-361.76%	-354.27%	-326.81%	-9.55%	-6.39%	97.67%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.69	3.65	2.63	2.00	2.54	2.57	10.83%
YoY %	-18.70%	1.10%	38.78%	31.50%	-21.26%	-1.17%	-	-
Horiz. %	116.73%	143.58%	142.02%	102.33%	77.82%	98.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 329,554
RPS	237.47	373.19	501.40	575.28	573.93	555.82	529.15	-41.29%
YoY %	-36.37%	-25.57%	-12.84%	0.24%	3.26%	5.04%	-	-
Horiz. %	44.88%	70.53%	94.76%	108.72%	108.46%	105.04%	100.00%	-
EPS	36.11	35.34	32.61	0.95	0.64	-9.72	-9.99	-
YoY %	2.18%	8.37%	3,332.63%	48.44%	106.58%	2.70%	-	-
Horiz. %	-361.46%	-353.75%	-326.43%	-9.51%	-6.41%	97.30%	100.00%	-
DPS	1.53	1.53	1.53	1.53	1.53	1.53	1.53	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.9198	1.1305	1.1187	0.8064	0.6128	0.7762	0.7888	10.75%
YoY %	-18.64%	1.05%	38.73%	31.59%	-21.05%	-1.60%	-	-
Horiz. %	116.61%	143.32%	141.82%	102.23%	77.69%	98.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.29	2.37	2.29	2.04	1.46	1.05	1.09	-
P/RPS	0.30	0.19	0.14	0.11	0.08	0.06	0.06	191.54%
YoY %	57.89%	35.71%	27.27%	37.50%	33.33%	0.00%	-	-
Horiz. %	500.00%	316.67%	233.33%	183.33%	133.33%	100.00%	100.00%	-
P/EPS	1.94	2.05	2.15	65.67	70.05	-3.30	-3.35	-
YoY %	-5.37%	-4.65%	-96.73%	-6.25%	2,222.73%	1.49%	-	-
Horiz. %	-57.91%	-61.19%	-64.18%	-1,960.30%	-2,091.04%	98.51%	100.00%	-
EY	51.44	48.67	46.47	1.52	1.43	-30.28	-29.87	-
YoY %	5.69%	4.73%	2,957.24%	6.29%	104.72%	-1.37%	-	-
Horiz. %	-172.21%	-162.94%	-155.57%	-5.09%	-4.79%	101.37%	100.00%	-
DY	2.18	2.11	2.18	2.45	3.42	4.76	4.59	-39.04%
YoY %	3.32%	-3.21%	-11.02%	-28.36%	-28.15%	3.70%	-	-
Horiz. %	47.49%	45.97%	47.49%	53.38%	74.51%	103.70%	100.00%	-
P/NAPS	0.76	0.64	0.63	0.78	0.73	0.41	0.42	48.33%
YoY %	18.75%	1.59%	-19.23%	6.85%	78.05%	-2.38%	-	-
Horiz. %	180.95%	152.38%	150.00%	185.71%	173.81%	97.62%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/02/08	27/11/07	29/08/07	24/05/07	28/02/07	30/11/06	30/08/06	-
Price	2.00	2.34	2.47	2.33	1.86	1.48	0.99	-
P/RPS	0.26	0.19	0.15	0.12	0.10	0.08	0.06	165.08%
YoY %	36.84%	26.67%	25.00%	20.00%	25.00%	33.33%	-	-
Horiz. %	433.33%	316.67%	250.00%	200.00%	166.67%	133.33%	100.00%	-
P/EPS	1.70	2.03	2.32	75.01	89.24	-4.65	-3.04	-
YoY %	-16.26%	-12.50%	-96.91%	-15.95%	2,019.14%	-52.96%	-	-
Horiz. %	-55.92%	-66.78%	-76.32%	-2,467.43%	-2,935.53%	152.96%	100.00%	-
EY	58.89	49.30	43.08	1.33	1.12	-21.48	-32.89	-
YoY %	19.45%	14.44%	3,139.10%	18.75%	105.21%	34.69%	-	-
Horiz. %	-179.05%	-149.89%	-130.98%	-4.04%	-3.41%	65.31%	100.00%	-
DY	2.50	2.14	2.02	2.15	2.69	3.38	5.05	-37.34%
YoY %	16.82%	5.94%	-6.05%	-20.07%	-20.41%	-33.07%	-	-
Horiz. %	49.50%	42.38%	40.00%	42.57%	53.27%	66.93%	100.00%	-
P/NAPS	0.67	0.63	0.68	0.89	0.93	0.58	0.39	43.29%
YoY %	6.35%	-7.35%	-23.60%	-4.30%	60.34%	48.72%	-	-
Horiz. %	171.79%	161.54%	174.36%	228.21%	238.46%	148.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos