[CMSB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.77%
YoY- -392.99%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 859,642 3,111,089 5,988,018 5,068,409 1,033,598 1,018,529 1,347,368 -7.20%
PBT 161,273 1,127,077 537,500 345,489 117,474 55,541 241,644 -6.51%
Tax -36,704 -126,757 -260,540 -149,786 -108,217 -46,336 -167,389 -22.32%
NP 124,569 1,000,320 276,960 195,702 9,257 9,205 74,254 8.99%
-
NP to SH 78,222 488,252 -9,061 -27,122 9,257 9,205 74,254 0.87%
-
Tax Rate 22.76% 11.25% 48.47% 43.35% 92.12% 83.43% 69.27% -
Total Cost 735,073 2,110,769 5,711,058 4,872,706 1,024,341 1,009,324 1,273,113 -8.74%
-
Net Worth 1,208,915 1,215,688 837,953 751,123 769,981 746,289 802,605 7.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,208,915 1,215,688 837,953 751,123 769,981 746,289 802,605 7.05%
NOSH 329,404 329,454 329,902 329,440 329,052 328,761 327,594 0.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.49% 32.15% 4.63% 3.86% 0.90% 0.90% 5.51% -
ROE 6.47% 40.16% -1.08% -3.61% 1.20% 1.23% 9.25% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 260.97 944.31 1,815.09 1,538.49 314.11 309.81 411.29 -7.29%
EPS 23.75 148.20 -2.75 -8.23 2.81 2.80 22.67 0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.69 2.54 2.28 2.34 2.27 2.45 6.96%
Adjusted Per Share Value based on latest NOSH - 334,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 79.98 289.45 557.12 471.56 96.16 94.76 125.36 -7.21%
EPS 7.28 45.43 -0.84 -2.52 0.86 0.86 6.91 0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1248 1.1311 0.7796 0.6988 0.7164 0.6943 0.7467 7.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.60 2.37 1.05 1.08 1.58 2.05 2.00 -
P/RPS 0.61 0.25 0.06 0.07 0.50 0.66 0.49 3.71%
P/EPS 6.74 1.60 -38.23 -13.12 56.16 73.21 8.82 -4.37%
EY 14.84 62.53 -2.62 -7.62 1.78 1.37 11.33 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.64 0.41 0.47 0.68 0.90 0.82 -9.84%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 27/11/07 30/11/06 28/11/05 30/11/04 27/11/03 27/11/02 -
Price 1.15 2.34 1.48 1.00 1.65 1.96 1.85 -
P/RPS 0.44 0.25 0.08 0.06 0.53 0.63 0.45 -0.37%
P/EPS 4.84 1.58 -53.88 -12.15 58.65 70.00 8.16 -8.33%
EY 20.65 63.33 -1.86 -8.23 1.71 1.43 12.25 9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.63 0.58 0.44 0.71 0.86 0.76 -13.87%

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