[CMSB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -3112.5%
YoY- -114.76%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,859,956 2,456,948 478,464 507,254 667,504 546,515 530,464 32.40%
PBT 288,050 195,869 69,088 10,693 92,152 -24,781 74,034 25.39%
Tax -129,055 -84,491 -57,589 -14,034 -69,509 24,781 -31,007 26.81%
NP 158,995 111,378 11,499 -3,341 22,643 0 43,027 24.32%
-
NP to SH -3,807 -14,392 11,499 -3,341 22,643 -20,989 43,027 -
-
Tax Rate 44.80% 43.14% 83.36% 131.24% 75.43% - 41.88% -
Total Cost 2,700,961 2,345,570 466,965 510,595 644,861 546,515 487,437 33.00%
-
Net Worth 843,447 747,623 770,993 740,260 765,673 621,534 613,280 5.45%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 16,224 -
Div Payout % - - - - - - 37.71% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 843,447 747,623 770,993 740,260 765,673 621,534 613,280 5.45%
NOSH 328,189 329,349 329,484 327,549 327,210 325,410 324,487 0.18%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.56% 4.53% 2.40% -0.66% 3.39% 0.00% 8.11% -
ROE -0.45% -1.93% 1.49% -0.45% 2.96% -3.38% 7.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 871.43 746.00 145.22 154.86 204.00 167.95 163.48 32.15%
EPS -1.16 -4.37 3.49 -1.02 6.92 -6.45 13.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.57 2.27 2.34 2.26 2.34 1.91 1.89 5.25%
Adjusted Per Share Value based on latest NOSH - 326,868
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 266.08 228.59 44.51 47.19 62.10 50.85 49.35 32.40%
EPS -0.35 -1.34 1.07 -0.31 2.11 -1.95 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
NAPS 0.7847 0.6956 0.7173 0.6887 0.7124 0.5783 0.5706 5.45%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.09 1.22 1.52 1.88 2.37 2.24 3.18 -
P/RPS 0.13 0.16 1.05 1.21 1.16 1.33 1.95 -36.30%
P/EPS -93.97 -27.92 43.55 -184.31 34.25 -34.73 23.98 -
EY -1.06 -3.58 2.30 -0.54 2.92 -2.88 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 0.42 0.54 0.65 0.83 1.01 1.17 1.68 -20.62%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 27/08/04 28/08/03 28/08/02 29/08/01 05/09/00 -
Price 0.99 1.10 1.61 2.08 2.40 2.80 3.12 -
P/RPS 0.11 0.15 1.11 1.34 1.18 1.67 1.91 -37.84%
P/EPS -85.34 -25.17 46.13 -203.92 34.68 -43.41 23.53 -
EY -1.17 -3.97 2.17 -0.49 2.88 -2.30 4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.39 0.48 0.69 0.92 1.03 1.47 1.65 -21.35%

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