[MRCB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Revenue 258,528 0 227,764 0 183,260 0 168,876 75.98%
PBT 136,944 0 206,816 0 300,870 0 442,054 -78.88%
Tax -8,344 0 -6,698 0 -5,257 0 13,784 -
NP 128,599 0 200,118 0 295,613 0 455,838 -81.35%
-
NP to SH 128,599 0 200,118 0 295,613 0 455,838 -81.35%
-
Tax Rate 6.09% - 3.24% - 1.75% - -3.12% -
Total Cost 129,929 0 27,646 0 -112,353 0 -286,962 -
-
Net Worth 583,565 0 664,009 0 862,227 0 787,170 -32.78%
Dividend
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Net Worth 583,565 0 664,009 0 862,227 0 787,170 -32.78%
NOSH 958,550 1,005,618 1,005,618 976,695 976,695 976,516 976,516 -2.43%
Ratio Analysis
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
NP Margin 49.74% 0.00% 87.86% 0.00% 161.31% 0.00% 269.92% -
ROE 22.04% 0.00% 30.14% 0.00% 34.28% 0.00% 57.91% -
Per Share
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
RPS 26.97 0.00 22.65 0.00 18.76 0.00 17.29 80.41%
EPS 13.42 0.00 19.90 0.00 30.27 0.00 46.68 -80.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6088 0.00 0.6603 0.00 0.8828 0.00 0.8061 -31.10%
Adjusted Per Share Value based on latest NOSH - 970,156
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
RPS 5.79 0.00 5.10 0.00 4.10 0.00 3.78 76.11%
EPS 2.88 0.00 4.48 0.00 6.62 0.00 10.20 -81.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 0.00 0.1486 0.00 0.193 0.00 0.1762 -32.79%
Price Multiplier on Financial Quarter End Date
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Date 28/11/03 30/09/03 29/08/03 30/06/03 30/05/03 31/03/03 28/02/03 -
Price 0.95 0.93 0.95 1.08 0.99 0.90 0.90 -
P/RPS 3.52 0.00 4.19 0.00 5.28 0.00 5.20 -40.42%
P/EPS 7.08 0.00 4.77 0.00 3.27 0.00 1.93 461.32%
EY 14.12 0.00 20.95 0.00 30.57 0.00 51.87 -82.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 1.44 0.00 1.12 0.00 1.12 55.23%
Price Multiplier on Announcement Date
30/11/03 30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 CAGR
Date 29/01/04 - 29/10/03 - 25/07/03 - 29/04/03 -
Price 0.97 0.00 1.05 0.00 1.10 0.00 0.87 -
P/RPS 3.60 0.00 4.64 0.00 5.86 0.00 5.03 -35.85%
P/EPS 7.23 0.00 5.28 0.00 3.63 0.00 1.86 506.16%
EY 13.83 0.00 18.95 0.00 27.52 0.00 53.66 -83.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.00 1.59 0.00 1.25 0.00 1.08 67.08%

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