[MMCCORP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Revenue 612,474 238,667 1,167,598 0 709,226 0 457,219 37.50%
PBT 269,130 165,613 220,467 0 90,083 0 52,817 489.54%
Tax -76,640 -29,334 -104,316 0 -65,905 0 -40,171 102.14%
NP 192,490 136,279 116,151 0 24,178 0 12,646 1842.43%
-
NP to SH 192,490 136,279 116,151 0 24,178 0 12,646 1842.43%
-
Tax Rate 28.48% 17.71% 47.32% - 73.16% - 76.06% -
Total Cost 419,984 102,388 1,051,447 0 685,048 0 444,573 -6.01%
-
Net Worth 878,538 855,967 718,922 708,471 742,208 0 1,163,879 -26.39%
Dividend
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Div - - 56,165 - - - - -
Div Payout % - - 48.36% - - - - -
Equity
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Net Worth 878,538 855,967 718,922 708,471 742,208 0 1,163,879 -26.39%
NOSH 1,126,331 1,126,272 1,123,317 1,124,558 1,124,558 1,119,115 1,119,115 0.70%
Ratio Analysis
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
NP Margin 31.43% 57.10% 9.95% 0.00% 3.41% 0.00% 2.77% -
ROE 21.91% 15.92% 16.16% 0.00% 3.26% 0.00% 1.09% -
Per Share
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
RPS 54.38 21.19 103.94 0.00 63.07 0.00 40.86 36.53%
EPS 17.09 12.10 10.34 0.00 2.15 0.00 1.13 1828.87%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.64 0.63 0.66 0.00 1.04 -26.90%
Adjusted Per Share Value based on latest NOSH - 1,130,588
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
RPS 20.11 7.84 38.34 0.00 23.29 0.00 15.01 37.53%
EPS 6.32 4.48 3.81 0.00 0.79 0.00 0.42 1818.28%
DPS 0.00 0.00 1.84 0.00 0.00 0.00 0.00 -
NAPS 0.2885 0.2811 0.2361 0.2327 0.2437 0.00 0.3822 -26.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Date 30/06/04 31/03/04 30/01/04 31/12/03 31/10/03 30/09/03 31/07/03 -
Price 1.90 2.21 2.09 2.20 2.78 2.54 2.77 -
P/RPS 3.49 10.43 2.01 0.00 4.41 0.00 6.78 -51.49%
P/EPS 11.12 18.26 20.21 0.00 129.30 0.00 245.13 -96.56%
EY 8.99 5.48 4.95 0.00 0.77 0.00 0.41 2791.10%
DY 0.00 0.00 2.39 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.91 3.27 3.49 4.21 0.00 2.66 -8.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Date 26/08/04 26/05/04 29/03/04 - 12/12/03 - 25/09/03 -
Price 1.87 2.00 2.29 0.00 2.14 0.00 2.60 -
P/RPS 3.44 9.44 2.20 0.00 3.39 0.00 6.36 -48.80%
P/EPS 10.94 16.53 22.15 0.00 99.53 0.00 230.09 -96.38%
EY 9.14 6.05 4.52 0.00 1.00 0.00 0.43 2694.83%
DY 0.00 0.00 2.18 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.63 3.58 0.00 3.24 0.00 2.50 -4.35%

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