[MRCB] QoQ Annualized Quarter Result on 31-May-2002 [#3]

Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 276.34%
YoY- 1078.77%
View:
Show?
Annualized Quarter Result
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 0 142,228 420,024 470,838 546,042 507,784 533,080 -
PBT 0 -18,232 200,964 281,793 -128,446 -104,332 -648,170 -
Tax 0 8,848 -24,558 -22,228 -18,750 104,332 648,170 -
NP 0 -9,384 176,406 259,565 -147,196 0 0 -
-
NP to SH 0 -9,384 176,406 259,565 -147,196 -114,100 -656,755 -
-
Tax Rate - - 12.22% 7.89% - - - -
Total Cost 0 151,612 243,618 211,273 693,238 507,784 533,080 -
-
Net Worth 279,565 275,948 282,190 260,900 -25,085 23,054 50,441 260.90%
Dividend
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 279,565 275,948 282,190 260,900 -25,085 23,054 50,441 260.90%
NOSH 977,500 977,500 976,777 976,788 976,100 976,883 975,654 0.14%
Ratio Analysis
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 0.00% -6.60% 42.00% 55.13% -26.96% 0.00% 0.00% -
ROE 0.00% -3.40% 62.51% 99.49% 0.00% -494.92% -1,302.02% -
Per Share
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 0.00 14.55 43.00 48.20 55.94 51.98 54.64 -
EPS 0.00 -0.96 18.06 26.57 -15.08 -11.68 -67.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.286 0.2823 0.2889 0.2671 -0.0257 0.0236 0.0517 260.39%
Adjusted Per Share Value based on latest NOSH - 976,603
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 0.00 3.18 9.40 10.54 12.22 11.37 11.93 -
EPS 0.00 -0.21 3.95 5.81 -3.29 -2.55 -14.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0618 0.0632 0.0584 -0.0056 0.0052 0.0113 260.77%
Price Multiplier on Financial Quarter End Date
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 31/12/02 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.77 0.93 1.20 1.38 1.19 1.21 1.51 -
P/RPS 0.00 0.00 2.79 2.86 2.13 2.33 2.76 -
P/EPS 0.00 0.00 6.64 5.19 -7.89 -10.36 -2.24 -
EY 0.00 0.00 15.05 19.26 -12.67 -9.65 -44.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 0.00 4.15 5.17 0.00 51.27 29.21 -83.26%
Price Multiplier on Announcement Date
31/12/02 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date - 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.00 1.02 1.01 1.23 1.73 1.30 1.13 -
P/RPS 0.00 0.00 2.35 2.55 3.09 2.50 2.07 -
P/EPS 0.00 0.00 5.59 4.63 -11.47 -11.13 -1.68 -
EY 0.00 0.00 17.88 21.60 -8.72 -8.98 -59.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.50 4.61 0.00 55.08 21.86 -

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