[MMCCORP] QoQ 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?
Quarter Result
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Revenue 373,807 238,667 458,372 0 252,007 0 244,255 58.98%
PBT 103,517 165,613 130,384 0 37,266 0 29,666 290.26%
Tax -47,306 -29,334 -38,411 0 -25,734 0 -18,588 176.70%
NP 56,211 136,279 91,973 0 11,532 0 11,078 486.84%
-
NP to SH 56,211 136,279 91,973 0 11,532 0 11,078 486.84%
-
Tax Rate 45.70% 17.71% 29.46% - 69.05% - 62.66% -
Total Cost 317,596 102,388 366,399 0 240,475 0 233,177 40.02%
-
Net Worth 878,648 855,967 720,473 712,270 746,188 0 1,163,749 -26.37%
Dividend
30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 CAGR
Div - - 56,287 - - - - -
Div Payout % - - 61.20% - - - - -
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 878,648 855,967 720,473 712,270 746,188 0 1,163,749 -26.37%
NOSH 1,126,472 1,126,272 1,125,740 1,130,588 1,130,588 1,118,989 1,118,989 0.72%
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 15.04% 57.10% 20.07% 0.00% 4.58% 0.00% 4.54% -
ROE 6.40% 15.92% 12.77% 0.00% 1.55% 0.00% 0.95% -
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 33.18 21.19 40.72 0.00 22.29 0.00 21.83 57.79%
EPS 4.99 12.10 8.17 0.00 1.02 0.00 0.99 482.60%
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 12.28 7.84 15.05 0.00 8.28 0.00 8.02 59.07%
EPS 1.85 4.48 3.02 0.00 0.38 0.00 0.36 495.01%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.2885 0.2811 0.2366 0.2339 0.245 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 5.73 10.43 5.13 0.00 12.47 0.00 12.69 -57.94%
P/EPS 38.08 18.26 25.58 0.00 272.55 0.00 279.80 -88.61%
EY 2.63 5.48 3.91 0.00 0.37 0.00 0.36 772.96%
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 5.64 9.44 5.62 0.00 9.60 0.00 11.91 -55.71%
P/EPS 37.47 16.53 28.03 0.00 209.80 0.00 262.63 -88.01%
EY 2.67 6.05 3.57 0.00 0.48 0.00 0.38 736.66%
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