[MCEMENT] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -194.96%
YoY- -195.48%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 476,068 1,866,668 1,359,292 838,355 418,153 1,761,555 1,326,938 -49.54%
PBT 18,851 29,345 -26,237 -60,705 -21,507 103,693 73,922 -59.81%
Tax -5,557 1,956 19,739 20,511 8,074 -20,918 -15,881 -50.37%
NP 13,294 31,301 -6,498 -40,194 -13,433 82,775 58,041 -62.59%
-
NP to SH 13,371 29,792 -7,486 -40,770 -13,822 82,775 58,041 -62.45%
-
Tax Rate 29.48% -6.67% - - - 20.17% 21.48% -
Total Cost 462,774 1,835,367 1,365,790 878,549 431,586 1,678,780 1,268,897 -48.98%
-
Net Worth 3,021,845 3,306,912 1,696,826 1,951,135 1,935,079 1,998,017 2,031,434 30.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 59,584 - - - 78,493 - -
Div Payout % - 200.00% - - - 94.83% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,021,845 3,306,912 1,696,826 1,951,135 1,935,079 1,998,017 2,031,434 30.34%
NOSH 2,674,200 2,979,200 2,495,333 2,912,142 2,764,400 2,854,310 2,902,050 -5.30%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.79% 1.68% -0.48% -4.79% -3.21% 4.70% 4.37% -
ROE 0.44% 0.90% -0.44% -2.09% -0.71% 4.14% 2.86% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.80 62.66 54.47 28.79 15.13 61.72 45.72 -46.71%
EPS 0.50 1.00 -0.30 -1.40 -0.50 2.90 2.00 -60.34%
DPS 0.00 2.00 0.00 0.00 0.00 2.75 0.00 -
NAPS 1.13 1.11 0.68 0.67 0.70 0.70 0.70 37.65%
Adjusted Per Share Value based on latest NOSH - 2,994,222
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 35.59 139.54 101.61 62.67 31.26 131.68 99.19 -49.53%
EPS 1.00 2.23 -0.56 -3.05 -1.03 6.19 4.34 -62.44%
DPS 0.00 4.45 0.00 0.00 0.00 5.87 0.00 -
NAPS 2.2589 2.472 1.2684 1.4585 1.4465 1.4936 1.5186 30.33%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.65 2.05 2.15 2.02 2.43 2.43 2.73 -
P/RPS 14.89 3.27 3.95 7.02 16.06 3.94 5.97 84.01%
P/EPS 530.00 205.00 -716.67 -144.29 -486.00 83.79 136.50 147.24%
EY 0.19 0.49 -0.14 -0.69 -0.21 1.19 0.73 -59.26%
DY 0.00 0.98 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 2.35 1.85 3.16 3.01 3.47 3.47 3.90 -28.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 23/02/06 18/11/05 26/08/05 27/05/05 28/02/05 23/11/04 -
Price 2.57 2.52 1.87 2.12 2.32 2.77 2.68 -
P/RPS 14.44 4.02 3.43 7.36 15.34 4.49 5.86 82.53%
P/EPS 514.00 252.00 -623.33 -151.43 -464.00 95.52 134.00 145.24%
EY 0.19 0.40 -0.16 -0.66 -0.22 1.05 0.75 -59.99%
DY 0.00 0.79 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 2.27 2.27 2.75 3.16 3.31 3.96 3.83 -29.46%

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