[MCEMENT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -88.34%
YoY- -47.43%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,324,888 1,707,704 1,139,613 548,420 2,483,106 1,858,623 1,240,304 51.85%
PBT 345,397 250,603 148,461 57,032 441,914 317,931 191,459 48.03%
Tax -54,299 -38,879 -26,682 -9,889 -35,699 -29,576 -19,861 95.16%
NP 291,098 211,724 121,779 47,143 406,215 288,355 171,598 42.10%
-
NP to SH 295,340 214,825 123,677 48,053 412,228 292,651 175,700 41.23%
-
Tax Rate 15.72% 15.51% 17.97% 17.34% 8.08% 9.30% 10.37% -
Total Cost 2,033,790 1,495,980 1,017,834 501,277 2,076,891 1,570,268 1,068,706 53.38%
-
Net Worth 3,080,701 3,133,218 3,108,867 3,211,963 3,195,829 3,207,250 3,081,115 -0.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 288,550 135,857 135,536 67,442 322,982 2,552 2,546 2221.84%
Div Payout % 97.70% 63.24% 109.59% 140.35% 78.35% 0.87% 1.45% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 3,080,701 3,133,218 3,108,867 3,211,963 3,195,829 3,207,250 3,081,115 -0.00%
NOSH 848,678 849,110 847,102 843,035 849,954 850,729 848,792 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.52% 12.40% 10.69% 8.60% 16.36% 15.51% 13.84% -
ROE 9.59% 6.86% 3.98% 1.50% 12.90% 9.12% 5.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 273.94 201.12 134.53 65.05 292.15 218.47 146.13 51.86%
EPS 34.80 25.30 14.60 5.70 48.50 34.40 20.70 41.25%
DPS 34.00 16.00 16.00 8.00 38.00 0.30 0.30 2221.82%
NAPS 3.63 3.69 3.67 3.81 3.76 3.77 3.63 0.00%
Adjusted Per Share Value based on latest NOSH - 843,035
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 173.80 127.66 85.20 41.00 185.63 138.95 92.72 51.85%
EPS 22.08 16.06 9.25 3.59 30.82 21.88 13.13 41.27%
DPS 21.57 10.16 10.13 5.04 24.15 0.19 0.19 2224.45%
NAPS 2.3031 2.3423 2.3241 2.4012 2.3891 2.3977 2.3034 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 7.67 7.89 6.79 6.35 6.25 6.27 5.90 -
P/RPS 2.80 3.92 5.05 9.76 2.14 2.87 4.04 -21.63%
P/EPS 22.04 31.19 46.51 111.40 12.89 18.23 28.50 -15.70%
EY 4.54 3.21 2.15 0.90 7.76 5.49 3.51 18.65%
DY 4.43 2.03 2.36 1.26 6.08 0.05 0.05 1871.25%
P/NAPS 2.11 2.14 1.85 1.67 1.66 1.66 1.63 18.72%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 25/08/10 26/05/10 25/02/10 19/11/09 27/08/09 -
Price 7.32 7.90 6.95 6.50 6.30 6.20 6.30 -
P/RPS 2.67 3.93 5.17 9.99 2.16 2.84 4.31 -27.26%
P/EPS 21.03 31.23 47.60 114.04 12.99 18.02 30.43 -21.78%
EY 4.75 3.20 2.10 0.88 7.70 5.55 3.29 27.65%
DY 4.64 2.03 2.30 1.23 6.03 0.05 0.05 1932.89%
P/NAPS 2.02 2.14 1.89 1.71 1.68 1.64 1.74 10.42%

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