[MCEMENT] QoQ 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- -94.96%
YoY- -208.55%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 476,068 507,376 520,937 420,202 418,153 434,617 454,956 3.07%
PBT 18,851 55,582 34,468 -39,198 -21,507 29,771 18,602 0.89%
Tax -5,557 -17,783 -772 12,437 8,074 -5,037 -3,260 42.74%
NP 13,294 37,799 33,696 -26,761 -13,433 24,734 15,342 -9.11%
-
NP to SH 13,371 37,278 33,284 -26,948 -13,822 24,734 15,342 -8.76%
-
Tax Rate 29.48% 31.99% 2.24% - - 16.92% 17.52% -
Total Cost 462,774 469,577 487,241 446,963 431,586 409,883 439,614 3.48%
-
Net Worth 3,021,845 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 2,147,879 25.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 75,576 - -
Div Payout % - - - - - 305.56% - -
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 3,154,292 1,886,093 2,006,128 1,935,079 1,923,755 2,147,879 25.58%
NOSH 2,674,200 2,867,538 2,773,666 2,994,222 2,764,400 2,748,222 3,068,400 -8.76%
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% 7.45% 6.47% -6.37% -3.21% 5.69% 3.37% -
ROE 0.44% 1.18% 1.76% -1.34% -0.71% 1.29% 0.71% -
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 17.69 18.78 14.03 15.13 15.81 14.83 12.95%
EPS 0.50 1.30 1.20 -0.90 -0.50 0.90 0.50 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
NAPS 1.13 1.10 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 37.93 38.94 31.41 31.26 32.49 34.01 3.07%
EPS 1.00 2.79 2.49 -2.01 -1.03 1.85 1.15 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 5.65 0.00 -
NAPS 2.2589 2.3579 1.4099 1.4996 1.4465 1.4381 1.6056 25.58%
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 11.59 11.45 14.39 16.06 15.37 18.41 -13.20%
P/EPS 530.00 157.69 179.17 -224.44 -486.00 270.00 546.00 -1.96%
EY 0.19 0.63 0.56 -0.45 -0.21 0.37 0.18 3.67%
DY 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 2.35 1.86 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 14.24 9.96 15.11 15.34 17.52 18.07 -13.89%
P/EPS 514.00 193.85 155.83 -235.56 -464.00 307.78 536.00 -2.75%
EY 0.19 0.52 0.64 -0.42 -0.22 0.32 0.19 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 2.27 2.29 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