[CMSB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 41.88%
YoY- 8173.08%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 5,704,228 5,646,280 4,700,080 904,964 907,496 1,305,900 1,027,724 33.04%
PBT -137,816 726,192 377,656 170,948 66,172 206,820 35,268 -
Tax -324,640 -277,072 -406,060 -137,364 -66,588 -135,536 -35,268 44.74%
NP -462,456 449,120 -28,404 33,584 -416 71,284 0 -
-
NP to SH 20,696 7,204 -28,040 33,584 -416 71,284 -6,176 -
-
Tax Rate - 38.15% 107.52% 80.35% 100.63% 65.53% 100.00% -
Total Cost 6,166,684 5,197,160 4,728,484 871,380 907,912 1,234,616 1,027,724 34.78%
-
Net Worth 866,727 857,930 790,063 777,041 786,933 768,428 643,880 5.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 866,727 857,930 790,063 777,041 786,933 768,428 643,880 5.07%
NOSH 329,554 327,454 329,192 329,254 346,666 326,990 328,510 0.05%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -8.11% 7.95% -0.60% 3.71% -0.05% 5.46% 0.00% -
ROE 2.39% 0.84% -3.55% 4.32% -0.05% 9.28% -0.96% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,730.89 1,724.29 1,427.76 274.85 261.78 399.37 312.84 32.97%
EPS 6.28 2.20 -8.64 10.20 -0.12 21.80 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.62 2.40 2.36 2.27 2.35 1.96 5.02%
Adjusted Per Share Value based on latest NOSH - 329,254
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 530.71 525.32 437.29 84.20 84.43 121.50 95.62 33.04%
EPS 1.93 0.67 -2.61 3.12 -0.04 6.63 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8064 0.7982 0.7351 0.7229 0.7322 0.7149 0.5991 5.07%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.04 1.11 1.24 2.06 1.56 2.13 2.12 -
P/RPS 0.12 0.06 0.09 0.75 0.60 0.53 0.68 -25.09%
P/EPS 32.48 50.45 -14.56 20.20 -1,300.00 9.77 -112.77 -
EY 3.08 1.98 -6.87 4.95 -0.08 10.23 -0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.42 0.52 0.87 0.69 0.91 1.08 -5.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 29/05/06 30/05/05 27/05/04 30/05/03 22/05/02 22/05/01 -
Price 2.33 0.96 1.30 1.66 1.77 2.45 2.32 -
P/RPS 0.13 0.06 0.09 0.60 0.68 0.61 0.74 -25.15%
P/EPS 37.10 43.64 -15.26 16.27 -1,475.00 11.24 -123.40 -
EY 2.70 2.29 -6.55 6.14 -0.07 8.90 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.37 0.54 0.70 0.78 1.04 1.18 -4.58%

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