[MAA] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -20.59%
YoY- -92.59%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,676,184 1,432,472 607,570 1,447,771 649,508 426,582 188,324 328.91%
PBT 7,595 11,955 11,238 25,223 14,009 20,488 16,974 -41.47%
Tax -3,409 -3,863 -2,578 -17,770 -4,623 -6,370 -4,942 -21.91%
NP 4,186 8,092 8,660 7,453 9,386 14,118 12,032 -50.50%
-
NP to SH 4,186 8,092 8,660 7,453 9,386 14,118 12,032 -50.50%
-
Tax Rate 44.88% 32.31% 22.94% 70.45% 33.00% 31.09% 29.12% -
Total Cost 1,671,998 1,424,380 598,910 1,440,318 640,122 412,464 176,292 347.44%
-
Net Worth 285,544 294,118 281,986 283,108 293,102 298,693 295,208 -2.19%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 5,595 - - - -
Div Payout % - - - 75.07% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 285,544 294,118 281,986 283,108 293,102 298,693 295,208 -2.19%
NOSH 149,500 149,298 143,140 111,900 111,871 111,870 111,821 21.33%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.25% 0.56% 1.43% 0.51% 1.45% 3.31% 6.39% -
ROE 1.47% 2.75% 3.07% 2.63% 3.20% 4.73% 4.08% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,121.19 959.47 424.46 1,293.80 580.59 381.32 168.41 253.48%
EPS 2.80 5.42 6.05 5.00 8.39 12.62 10.76 -59.20%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.91 1.97 1.97 2.53 2.62 2.67 2.64 -19.39%
Adjusted Per Share Value based on latest NOSH - 111,761
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 635.56 543.15 230.37 548.96 246.28 161.75 71.41 328.89%
EPS 1.59 3.07 3.28 2.83 3.56 5.35 4.56 -50.42%
DPS 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
NAPS 1.0827 1.1152 1.0692 1.0735 1.1114 1.1326 1.1194 -2.19%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.90 3.86 3.52 4.60 8.25 10.00 12.50 -
P/RPS 0.35 0.40 0.83 0.36 1.42 2.62 7.42 -86.92%
P/EPS 139.29 71.22 58.18 69.07 98.33 79.24 116.17 12.85%
EY 0.72 1.40 1.72 1.45 1.02 1.26 0.86 -11.16%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 2.04 1.96 1.79 1.82 3.15 3.75 4.73 -42.88%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 06/09/01 01/06/01 28/02/01 02/02/01 15/08/00 03/07/00 -
Price 4.34 5.15 3.90 4.58 4.46 9.75 10.00 -
P/RPS 0.39 0.54 0.92 0.35 0.77 2.56 5.94 -83.69%
P/EPS 155.00 95.02 64.46 68.76 53.16 77.26 92.94 40.58%
EY 0.65 1.05 1.55 1.45 1.88 1.29 1.08 -28.69%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 2.27 2.61 1.98 1.81 1.70 3.65 3.79 -28.92%

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