[MTDACPI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 23.03%
YoY- -31.41%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 159,560 69,058 307,299 238,157 156,099 80,830 310,582 -35.77%
PBT -4,284 -2,524 -20,651 15,937 12,587 7,307 28,353 -
Tax -80 402 -6,227 -2,851 -1,951 -910 -5,296 -93.84%
NP -4,364 -2,122 -26,878 13,086 10,636 6,397 23,057 -
-
NP to SH -4,364 -2,122 -26,878 13,086 10,636 6,397 23,057 -
-
Tax Rate - - - 17.89% 15.50% 12.45% 18.68% -
Total Cost 163,924 71,180 334,177 225,071 145,463 74,433 287,525 -31.17%
-
Net Worth 368,337 367,371 370,171 412,334 413,254 409,249 403,022 -5.80%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 6,633 6,629 2,649 2,648 10,605 -
Div Payout % - - 0.00% 50.66% 24.91% 41.41% 46.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 368,337 367,371 370,171 412,334 413,254 409,249 403,022 -5.80%
NOSH 133,455 132,624 132,677 132,583 132,453 132,443 132,573 0.44%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.74% -3.07% -8.75% 5.49% 6.81% 7.91% 7.42% -
ROE -1.18% -0.58% -7.26% 3.17% 2.57% 1.56% 5.72% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 119.56 52.07 231.61 179.63 117.85 61.03 234.27 -36.05%
EPS -3.27 -1.60 -20.20 9.87 8.03 4.83 17.39 -
DPS 0.00 0.00 5.00 5.00 2.00 2.00 8.00 -
NAPS 2.76 2.77 2.79 3.11 3.12 3.09 3.04 -6.22%
Adjusted Per Share Value based on latest NOSH - 132,432
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 68.89 29.81 132.67 102.82 67.39 34.90 134.08 -35.77%
EPS -1.88 -0.92 -11.60 5.65 4.59 2.76 9.95 -
DPS 0.00 0.00 2.86 2.86 1.14 1.14 4.58 -
NAPS 1.5902 1.586 1.5981 1.7801 1.7841 1.7668 1.7399 -5.80%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.37 1.70 2.73 3.16 3.20 2.95 2.83 -
P/RPS 1.15 3.26 1.18 1.76 2.72 4.83 1.21 -3.32%
P/EPS -41.90 -106.25 -13.48 32.02 39.85 61.08 16.27 -
EY -2.39 -0.94 -7.42 3.12 2.51 1.64 6.15 -
DY 0.00 0.00 1.83 1.58 0.62 0.68 2.83 -
P/NAPS 0.50 0.61 0.98 1.02 1.03 0.95 0.93 -33.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 28/05/04 18/02/04 21/11/03 19/08/03 30/05/03 -
Price 1.17 1.50 1.99 2.79 3.20 3.06 2.94 -
P/RPS 0.98 2.88 0.86 1.55 2.72 5.01 1.25 -14.93%
P/EPS -35.78 -93.75 -9.82 28.27 39.85 63.35 16.90 -
EY -2.79 -1.07 -10.18 3.54 2.51 1.58 5.92 -
DY 0.00 0.00 2.51 1.79 0.62 0.65 2.72 -
P/NAPS 0.42 0.54 0.71 0.90 1.03 0.99 0.97 -42.67%

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