[MAEMODE] QoQ Annualized Quarter Result on 31-Aug-1999 [#1]

Announcement Date
26-Oct-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
31-Aug-1999 [#1]
Profit Trend
QoQ- 1.39%
YoY--%
View:
Show?
Annualized Quarter Result
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Revenue 90,456 74,013 82,004 78,492 81,133 0 0 -100.00%
PBT 11,231 9,450 10,586 11,412 10,027 0 0 -100.00%
Tax -2,781 -1,713 -2,226 -1,880 -626 0 0 -100.00%
NP 8,450 7,737 8,360 9,532 9,401 0 0 -100.00%
-
NP to SH 8,450 7,737 8,360 9,532 9,401 0 0 -100.00%
-
Tax Rate 24.76% 18.13% 21.03% 16.47% 6.24% - - -
Total Cost 82,006 66,276 73,644 68,960 71,732 0 0 -100.00%
-
Net Worth 64,999 64,037 62,683 0 46,749 0 0 -100.00%
Dividend
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Div 1,649 - - - - - - -100.00%
Div Payout % 19.52% - - - - - - -
Equity
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Net Worth 64,999 64,037 62,683 0 46,749 0 0 -100.00%
NOSH 32,994 33,009 32,991 33,005 25,546 0 0 -100.00%
Ratio Analysis
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
NP Margin 9.34% 10.45% 10.19% 12.14% 11.59% 0.00% 0.00% -
ROE 13.00% 12.08% 13.34% 0.00% 20.11% 0.00% 0.00% -
Per Share
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
RPS 274.15 224.22 248.56 237.81 317.59 0.00 0.00 -100.00%
EPS 25.61 23.44 25.34 28.88 36.80 0.00 0.00 -100.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.97 1.94 1.90 0.00 1.83 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 33,005
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
RPS 84.53 69.17 76.63 73.35 75.82 0.00 0.00 -100.00%
EPS 7.90 7.23 7.81 8.91 8.79 0.00 0.00 -100.00%
DPS 1.54 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6074 0.5984 0.5858 0.00 0.4369 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Date 31/05/00 29/02/00 - - - - - -
Price 4.84 5.45 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.77 2.43 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 18.90 23.25 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 5.29 4.30 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.46 2.81 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Date 26/07/00 25/04/00 18/01/00 26/10/99 - - - -
Price 3.92 4.70 3.58 0.00 0.00 0.00 0.00 -
P/RPS 1.43 2.10 1.44 0.00 0.00 0.00 0.00 -100.00%
P/EPS 15.31 20.05 14.13 0.00 0.00 0.00 0.00 -100.00%
EY 6.53 4.99 7.08 0.00 0.00 0.00 0.00 -100.00%
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.99 2.42 1.88 0.00 0.00 0.00 0.00 -100.00%

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