[MMCCORP] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Revenue 1,224,948 954,668 1,167,598 0 945,634 0 914,438 37.50%
PBT 538,260 662,452 220,467 0 120,110 0 105,634 489.54%
Tax -153,280 -117,336 -104,316 0 -87,873 0 -80,342 102.14%
NP 384,980 545,116 116,151 0 32,237 0 25,292 1842.43%
-
NP to SH 384,980 545,116 116,151 0 32,237 0 25,292 1842.43%
-
Tax Rate 28.48% 17.71% 47.32% - 73.16% - 76.06% -
Total Cost 839,968 409,552 1,051,447 0 913,397 0 889,146 -6.01%
-
Net Worth 878,538 855,967 718,922 708,471 742,208 0 1,163,879 -26.39%
Dividend
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Div - - 56,165 - - - - -
Div Payout % - - 48.36% - - - - -
Equity
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Net Worth 878,538 855,967 718,922 708,471 742,208 0 1,163,879 -26.39%
NOSH 1,126,331 1,126,272 1,123,317 1,124,558 1,124,558 1,119,115 1,119,115 0.70%
Ratio Analysis
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
NP Margin 31.43% 57.10% 9.95% 0.00% 3.41% 0.00% 2.77% -
ROE 43.82% 63.68% 16.16% 0.00% 4.34% 0.00% 2.17% -
Per Share
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
RPS 108.76 84.76 103.94 0.00 84.09 0.00 81.71 36.55%
EPS 34.18 48.40 10.34 0.00 2.87 0.00 2.26 1828.87%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.64 0.63 0.66 0.00 1.04 -26.90%
Adjusted Per Share Value based on latest NOSH - 1,130,588
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
RPS 40.23 31.35 38.34 0.00 31.05 0.00 30.03 37.52%
EPS 12.64 17.90 3.81 0.00 1.06 0.00 0.83 1843.47%
DPS 0.00 0.00 1.84 0.00 0.00 0.00 0.00 -
NAPS 0.2885 0.2811 0.2361 0.2327 0.2437 0.00 0.3822 -26.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Date 30/06/04 31/03/04 30/01/04 31/12/03 31/10/03 30/09/03 31/07/03 -
Price 1.90 2.21 2.09 2.20 2.78 2.54 2.77 -
P/RPS 1.75 2.61 2.01 0.00 3.31 0.00 3.39 -51.34%
P/EPS 5.56 4.57 20.21 0.00 96.98 0.00 122.57 -96.56%
EY 17.99 21.90 4.95 0.00 1.03 0.00 0.82 2792.85%
DY 0.00 0.00 2.39 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.91 3.27 3.49 4.21 0.00 2.66 -8.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Date 26/08/04 26/05/04 29/03/04 - 12/12/03 - 25/09/03 -
Price 1.87 2.00 2.29 0.00 2.14 0.00 2.60 -
P/RPS 1.72 2.36 2.20 0.00 2.54 0.00 3.18 -48.80%
P/EPS 5.47 4.13 22.15 0.00 74.65 0.00 115.04 -96.38%
EY 18.28 24.20 4.52 0.00 1.34 0.00 0.87 2659.85%
DY 0.00 0.00 2.18 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.63 3.58 0.00 3.24 0.00 2.50 -4.35%

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