[CMSB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -411.38%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 209,407 218,471 654,327 1,448,386 1,281,928 252,223 280,380 -4.74%
PBT 21,595 34,277 830,544 106,502 101,455 26,351 -5,850 -
Tax -6,827 -9,312 -5,589 -59,787 -37,577 -23,248 2,614 -
NP 14,768 24,965 824,955 46,715 63,878 3,103 -3,236 -
-
NP to SH 11,416 20,257 334,704 -5,608 -7,291 3,103 -3,236 -
-
Tax Rate 31.61% 27.17% 0.67% 56.14% 37.04% 88.22% - -
Total Cost 194,639 193,506 -170,628 1,401,671 1,218,050 249,120 283,616 -6.07%
-
Net Worth 1,243,587 1,228,595 1,202,430 847,797 747,930 772,448 738,723 9.05%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,243,587 1,228,595 1,202,430 847,797 747,930 772,448 738,723 9.05%
NOSH 328,991 329,382 329,433 329,882 329,484 330,106 326,868 0.10%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.05% 11.43% 126.08% 3.23% 4.98% 1.23% -1.15% -
ROE 0.92% 1.65% 27.84% -0.66% -0.97% 0.40% -0.44% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 63.65 66.33 198.62 439.06 389.07 76.41 85.78 -4.84%
EPS 3.47 6.15 101.60 -1.70 -2.21 0.94 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.78 3.73 3.65 2.57 2.27 2.34 2.26 8.94%
Adjusted Per Share Value based on latest NOSH - 329,882
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.48 20.33 60.88 134.76 119.27 23.47 26.09 -4.74%
EPS 1.06 1.88 31.14 -0.52 -0.68 0.29 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.157 1.1431 1.1187 0.7888 0.6959 0.7187 0.6873 9.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.50 1.87 2.29 1.09 1.22 1.52 1.88 -
P/RPS 2.36 2.82 1.15 0.25 0.31 1.99 2.19 1.25%
P/EPS 43.23 30.41 2.25 -64.12 -55.13 161.70 -189.90 -
EY 2.31 3.29 44.37 -1.56 -1.81 0.62 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.63 0.42 0.54 0.65 0.83 -11.44%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 28/08/03 -
Price 1.59 1.74 2.47 0.99 1.10 1.61 2.08 -
P/RPS 2.50 2.62 1.24 0.23 0.28 2.11 2.42 0.54%
P/EPS 45.82 28.29 2.43 -58.24 -49.71 171.28 -210.10 -
EY 2.18 3.53 41.13 -1.72 -2.01 0.58 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.68 0.39 0.48 0.69 0.92 -12.24%

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