[MAEMODE] QoQ Cumulative Quarter Result on 30-Nov-2001 [#2]

Announcement Date
30-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- 93.81%
YoY- -23.61%
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 27,848 107,830 70,210 43,897 21,569 100,316 66,821 -44.11%
PBT 1,974 10,294 6,686 4,101 2,167 11,495 7,083 -57.23%
Tax -683 -1,982 -2,047 -1,221 -681 -3,137 -1,543 -41.83%
NP 1,291 8,312 4,639 2,880 1,486 8,358 5,540 -62.03%
-
NP to SH 1,291 8,312 4,639 2,880 1,486 8,358 5,540 -62.03%
-
Tax Rate 34.60% 19.25% 30.62% 29.77% 31.43% 27.29% 21.78% -
Total Cost 26,557 99,518 65,571 41,017 20,083 91,958 61,281 -42.64%
-
Net Worth 82,404 54,026 77,536 75,546 74,299 72,922 70,611 10.81%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - 365 - - - 329 - -
Div Payout % - 4.39% - - - 3.95% - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 82,404 54,026 77,536 75,546 74,299 72,922 70,611 10.81%
NOSH 54,936 36,504 32,994 32,989 33,022 32,996 32,995 40.34%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 4.64% 7.71% 6.61% 6.56% 6.89% 8.33% 8.29% -
ROE 1.57% 15.39% 5.98% 3.81% 2.00% 11.46% 7.85% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 50.69 295.39 212.79 133.06 65.32 304.02 202.51 -60.18%
EPS 2.35 22.77 14.06 8.73 4.50 25.33 16.79 -72.94%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.50 1.48 2.35 2.29 2.25 2.21 2.14 -21.04%
Adjusted Per Share Value based on latest NOSH - 32,955
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 26.02 100.77 65.61 41.02 20.16 93.75 62.45 -44.12%
EPS 1.21 7.77 4.34 2.69 1.39 7.81 5.18 -61.97%
DPS 0.00 0.34 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.7701 0.5049 0.7246 0.706 0.6944 0.6815 0.6599 10.81%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.25 1.45 2.30 2.10 2.54 2.11 2.16 -
P/RPS 2.47 0.49 1.08 1.58 3.89 0.69 1.07 74.40%
P/EPS 53.19 6.37 16.36 24.05 56.44 8.33 12.86 157.00%
EY 1.88 15.70 6.11 4.16 1.77 12.00 7.77 -61.07%
DY 0.00 0.69 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 0.83 0.98 0.98 0.92 1.13 0.95 1.01 -12.23%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/10/02 28/08/02 30/04/02 30/01/02 26/10/01 27/07/01 30/04/01 -
Price 1.08 1.28 1.59 2.28 2.01 2.15 1.97 -
P/RPS 2.13 0.43 0.75 1.71 3.08 0.71 0.97 68.70%
P/EPS 45.96 5.62 11.31 26.12 44.67 8.49 11.73 147.91%
EY 2.18 17.79 8.84 3.83 2.24 11.78 8.52 -59.59%
DY 0.00 0.78 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 0.72 0.86 0.68 1.00 0.89 0.97 0.92 -15.03%

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