[MAEMODE] QoQ Annualized Quarter Result on 31-Aug-2002 [#1]

Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- -84.47%
YoY- -78.28%
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 130,783 122,784 116,554 27,848 107,830 93,613 87,794 30.46%
PBT 10,600 8,558 6,222 1,974 10,294 8,914 8,202 18.66%
Tax -3,205 -2,190 -1,346 -683 -1,982 -2,729 -2,442 19.89%
NP 7,395 6,368 4,876 1,291 8,312 6,185 5,760 18.14%
-
NP to SH 7,395 6,368 4,876 1,291 8,312 6,185 5,760 18.14%
-
Tax Rate 30.24% 25.59% 21.63% 34.60% 19.25% 30.61% 29.77% -
Total Cost 123,388 116,416 111,678 26,557 99,518 87,428 82,034 31.30%
-
Net Worth 83,024 80,168 83,651 82,404 54,026 77,536 75,546 6.50%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - 365 - - -
Div Payout % - - - - 4.39% - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 83,024 80,168 83,651 82,404 54,026 77,536 75,546 6.50%
NOSH 56,866 56,857 55,033 54,936 36,504 32,994 32,989 43.81%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 5.65% 5.19% 4.18% 4.64% 7.71% 6.61% 6.56% -
ROE 8.91% 7.94% 5.83% 1.57% 15.39% 7.98% 7.62% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 229.98 215.95 211.79 50.69 295.39 283.73 266.13 -9.28%
EPS 12.22 11.20 8.86 2.35 22.77 18.75 17.46 -21.18%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.46 1.41 1.52 1.50 1.48 2.35 2.29 -25.94%
Adjusted Per Share Value based on latest NOSH - 54,936
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 122.22 114.74 108.92 26.02 100.77 87.48 82.05 30.46%
EPS 6.91 5.95 4.56 1.21 7.77 5.78 5.38 18.17%
DPS 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.7759 0.7492 0.7817 0.7701 0.5049 0.7246 0.706 6.50%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.97 0.87 1.05 1.25 1.45 2.30 2.10 -
P/RPS 0.42 0.40 0.50 2.47 0.49 0.81 0.79 -34.39%
P/EPS 7.46 7.77 11.85 53.19 6.37 12.27 12.03 -27.30%
EY 13.41 12.87 8.44 1.88 15.70 8.15 8.31 37.61%
DY 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 0.66 0.62 0.69 0.83 0.98 0.98 0.92 -19.87%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/07/03 29/04/03 28/01/03 30/10/02 28/08/02 30/04/02 30/01/02 -
Price 1.23 0.79 1.02 1.08 1.28 1.59 2.28 -
P/RPS 0.53 0.37 0.48 2.13 0.43 0.56 0.86 -27.60%
P/EPS 9.46 7.05 11.51 45.96 5.62 8.48 13.06 -19.36%
EY 10.57 14.18 8.69 2.18 17.79 11.79 7.66 23.96%
DY 0.00 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 0.84 0.56 0.67 0.72 0.86 0.68 1.00 -10.98%

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