[CMSB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -39.62%
YoY- 0.56%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,333,317 4,491,014 3,801,307 775,199 763,897 1,010,526 858,788 18.11%
PBT 845,308 403,125 259,117 88,106 41,656 181,233 123,666 37.74%
Tax -95,068 -195,405 -112,340 -81,163 -34,752 -125,542 -37,510 16.75%
NP 750,240 207,720 146,777 6,943 6,904 55,691 86,156 43.41%
-
NP to SH 366,189 -6,796 -20,342 6,943 6,904 55,691 86,156 27.25%
-
Tax Rate 11.25% 48.47% 43.35% 92.12% 83.43% 69.27% 30.33% -
Total Cost 1,583,077 4,283,294 3,654,530 768,256 756,993 954,835 772,632 12.69%
-
Net Worth 1,215,688 837,953 751,123 769,982 746,289 802,605 742,948 8.54%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,215,688 837,953 751,123 769,982 746,289 802,605 742,948 8.54%
NOSH 329,454 329,902 329,440 329,052 328,761 327,594 325,854 0.18%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 32.15% 4.63% 3.86% 0.90% 0.90% 5.51% 10.03% -
ROE 30.12% -0.81% -2.71% 0.90% 0.93% 6.94% 11.60% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 708.24 1,361.31 1,153.87 235.59 232.36 308.47 263.55 17.90%
EPS 111.15 -2.06 -6.17 2.11 2.10 17.00 26.44 27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 2.54 2.28 2.34 2.27 2.45 2.28 8.35%
Adjusted Per Share Value based on latest NOSH - 330,144
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 217.08 417.83 353.66 72.12 71.07 94.02 79.90 18.11%
EPS 34.07 -0.63 -1.89 0.65 0.64 5.18 8.02 27.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.131 0.7796 0.6988 0.7164 0.6943 0.7467 0.6912 8.54%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.37 1.05 1.08 1.58 2.05 2.00 1.96 -
P/RPS 0.33 0.08 0.09 0.67 0.88 0.65 0.74 -12.58%
P/EPS 2.13 -50.97 -17.49 74.88 97.62 11.76 7.41 -18.75%
EY 46.90 -1.96 -5.72 1.34 1.02 8.50 13.49 23.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 0.47 0.68 0.90 0.82 0.86 -4.80%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 30/11/06 28/11/05 30/11/04 27/11/03 27/11/02 30/11/01 -
Price 2.34 1.48 1.00 1.65 1.96 1.85 2.20 -
P/RPS 0.33 0.11 0.09 0.70 0.84 0.60 0.83 -14.24%
P/EPS 2.11 -71.84 -16.20 78.20 93.33 10.88 8.32 -20.43%
EY 47.50 -1.39 -6.17 1.28 1.07 9.19 12.02 25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.44 0.71 0.86 0.76 0.96 -6.77%

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