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

Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 20.42%
YoY- 145.08%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 639,322 613,686 565,372 556,298 519,624 469,148 423,076 31.58%
PBT 42,660 41,754 34,948 30,304 25,700 12,008 5,392 295.55%
Tax -25,661 -25,320 -25,484 -21,950 -18,762 -13,972 -9,420 94.69%
NP 16,998 16,434 9,464 8,354 6,937 -1,964 -4,028 -
-
NP to SH 16,998 16,434 9,464 8,354 6,937 -1,964 -4,028 -
-
Tax Rate 60.15% 60.64% 72.92% 72.43% 73.00% 116.36% 174.70% -
Total Cost 622,324 597,252 555,908 547,944 512,686 471,112 427,104 28.43%
-
Net Worth 224,735 226,965 221,943 218,040 216,092 208,936 209,791 4.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,600 - - 4,153 - - - -
Div Payout % 32.95% - - 49.71% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 224,735 226,965 221,943 218,040 216,092 208,936 209,791 4.68%
NOSH 210,032 210,153 209,380 207,657 209,798 208,936 209,791 0.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.66% 2.68% 1.67% 1.50% 1.34% -0.42% -0.95% -
ROE 7.56% 7.24% 4.26% 3.83% 3.21% -0.94% -1.92% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 304.39 292.02 270.02 267.89 247.68 224.54 201.66 31.48%
EPS 8.09 7.82 4.52 3.98 3.31 -0.94 -1.92 -
DPS 2.67 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.07 1.08 1.06 1.05 1.03 1.00 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 206,769
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 276.09 265.02 244.16 240.24 224.40 202.60 182.71 31.58%
EPS 7.34 7.10 4.09 3.61 3.00 -0.85 -1.74 -
DPS 2.42 0.00 0.00 1.79 0.00 0.00 0.00 -
NAPS 0.9705 0.9802 0.9585 0.9416 0.9332 0.9023 0.906 4.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.64 0.57 0.68 0.62 0.55 0.41 0.37 -
P/RPS 0.21 0.20 0.25 0.23 0.22 0.18 0.18 10.79%
P/EPS 7.91 7.29 15.04 15.41 16.63 -43.62 -19.27 -
EY 12.65 13.72 6.65 6.49 6.01 -2.29 -5.19 -
DY 4.17 0.00 0.00 3.23 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.64 0.59 0.53 0.41 0.37 37.90%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 27/05/04 26/02/04 20/11/03 20/08/03 29/05/03 -
Price 0.62 0.56 0.59 0.71 0.62 0.48 0.40 -
P/RPS 0.20 0.19 0.22 0.27 0.25 0.21 0.20 0.00%
P/EPS 7.66 7.16 13.05 17.65 18.75 -51.06 -20.83 -
EY 13.05 13.96 7.66 5.67 5.33 -1.96 -4.80 -
DY 4.30 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.56 0.68 0.60 0.48 0.40 28.02%

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