[MHC] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 3.38%
YoY- 258.05%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 57,007 56,664 49,782 44,408 33,207 30,762 25,718 69.75%
PBT 7,171 5,601 2,372 2,916 3,075 3,100 -380 -
Tax -1,960 -1,380 -770 -836 -1,063 -1,036 380 -
NP 5,211 4,221 1,602 2,080 2,012 2,064 0 -
-
NP to SH 5,211 4,221 1,602 2,080 2,012 2,064 -630 -
-
Tax Rate 27.33% 24.64% 32.46% 28.67% 34.57% 33.42% - -
Total Cost 51,796 52,442 48,180 42,328 31,195 28,698 25,718 59.27%
-
Net Worth 108,738 107,610 104,697 105,268 105,661 104,884 103,319 3.45%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 108,738 107,610 104,697 105,268 105,661 104,884 103,319 3.45%
NOSH 63,219 63,300 63,070 63,414 63,270 63,183 63,000 0.23%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.14% 7.45% 3.22% 4.68% 6.06% 6.71% 0.00% -
ROE 4.79% 3.92% 1.53% 1.98% 1.90% 1.97% -0.61% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.17 89.52 78.93 70.03 52.48 48.69 40.82 69.36%
EPS 8.24 6.68 2.54 3.28 3.18 3.27 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.70 1.66 1.66 1.67 1.66 1.64 3.21%
Adjusted Per Share Value based on latest NOSH - 63,414
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.00 28.83 25.33 22.59 16.90 15.65 13.09 69.69%
EPS 2.65 2.15 0.82 1.06 1.02 1.05 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5533 0.5475 0.5327 0.5356 0.5376 0.5336 0.5257 3.46%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.61 0.56 0.64 0.61 0.48 0.41 0.36 -
P/RPS 0.68 0.63 0.81 0.87 0.91 0.84 0.88 -15.75%
P/EPS 7.40 8.40 25.20 18.60 15.09 12.55 -36.00 -
EY 13.51 11.91 3.97 5.38 6.63 7.97 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.39 0.37 0.29 0.25 0.22 36.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 21/08/02 22/05/02 26/02/02 21/11/01 20/09/01 -
Price 0.60 0.61 0.64 0.67 0.58 0.47 0.42 -
P/RPS 0.67 0.68 0.81 0.96 1.11 0.97 1.03 -24.86%
P/EPS 7.28 9.15 25.20 20.43 18.24 14.39 -42.00 -
EY 13.74 10.93 3.97 4.90 5.48 6.95 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.39 0.40 0.35 0.28 0.26 21.85%

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