[CMSB] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[CMSB] CAHYA MATA SARAWAK BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -92.14%
YoY- 980.26%
Quarter Report
Latest QR
Upcoming QR
CMSB's Result
CMSB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 232,460 223,198 241,583 252,932 1,631,058 1,344,359 296,735 -3.98%
PBT 30,638 35,521 62,742 49,218 115,075 63,248 19,018 8.26%
Tax 1,086 -11,420 -10,405 -8,319 -66,350 -27,849 -23,574 -
NP 31,724 24,101 52,337 40,899 48,725 35,399 -4,556 -
-
NP to SH 26,740 18,729 29,847 26,311 -2,989 -5,950 -4,556 -
-
Tax Rate -3.54% 32.15% 16.58% 16.90% 57.66% 44.03% 123.96% -
Total Cost 200,736 199,097 189,246 212,033 1,582,333 1,308,960 301,291 -6.54%
-
Net Worth 1,310,655 1,266,185 1,209,034 1,215,113 834,292 763,799 772,539 9.20%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,310,655 1,266,185 1,209,034 1,215,113 834,292 763,799 772,539 9.20%
NOSH 329,310 329,735 329,437 329,299 328,461 334,999 330,144 -0.04%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.65% 10.80% 21.66% 16.17% 2.99% 2.63% -1.54% -
ROE 2.04% 1.48% 2.47% 2.17% -0.36% -0.78% -0.59% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 70.59 67.69 73.33 76.81 496.58 401.30 89.88 -3.94%
EPS 8.12 5.68 9.06 7.99 -0.91 -1.81 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.84 3.67 3.69 2.54 2.28 2.34 9.25%
Adjusted Per Share Value based on latest NOSH - 329,299
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 21.63 20.77 22.48 23.53 151.75 125.08 27.61 -3.98%
EPS 2.49 1.74 2.78 2.45 -0.28 -0.55 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2194 1.178 1.1249 1.1305 0.7762 0.7106 0.7188 9.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.68 1.48 1.60 2.37 1.05 1.08 1.58 -
P/RPS 3.80 2.19 2.18 3.09 0.21 0.27 1.76 13.68%
P/EPS 33.00 26.06 17.66 29.66 -115.38 -60.81 -114.49 -
EY 3.03 3.84 5.66 3.37 -0.87 -1.64 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.39 0.44 0.64 0.41 0.47 0.68 -0.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 28/11/08 27/11/07 30/11/06 28/11/05 30/11/04 -
Price 2.63 1.54 1.15 2.34 1.48 1.00 1.65 -
P/RPS 3.73 2.28 1.57 3.05 0.30 0.25 1.84 12.49%
P/EPS 32.39 27.11 12.69 29.29 -162.64 -56.30 -119.57 -
EY 3.09 3.69 7.88 3.41 -0.61 -1.78 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.40 0.31 0.63 0.58 0.44 0.71 -1.20%

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