[MHC] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 32820.0%
YoY- -27.16%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 13,794 11,102 10,065 10,214 7,333 5,526 7,910 45.02%
PBT 457 729 750 2,406 101 -292 614 -17.91%
Tax -205 -209 -288 -770 -101 292 -240 -10.00%
NP 252 520 462 1,636 0 0 374 -23.19%
-
NP to SH 252 520 462 1,636 -5 -329 374 -23.19%
-
Tax Rate 44.86% 28.67% 38.40% 32.00% 100.00% - 39.09% -
Total Cost 13,542 10,582 9,603 8,578 7,333 5,526 7,536 47.96%
-
Net Worth 104,579 105,268 105,690 104,855 82,000 103,761 91,546 9.30%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - 2,791 -
Div Payout % - - - - - - 746.27% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 104,579 105,268 105,690 104,855 82,000 103,761 91,546 9.30%
NOSH 62,999 63,414 63,287 63,166 50,000 63,269 55,820 8.42%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.83% 4.68% 4.59% 16.02% 0.00% 0.00% 4.73% -
ROE 0.24% 0.49% 0.44% 1.56% -0.01% -0.32% 0.41% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 21.90 17.51 15.90 16.17 14.67 8.73 14.17 33.78%
EPS 0.40 0.82 0.73 2.59 -0.01 0.52 0.67 -29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.66 1.66 1.67 1.66 1.64 1.64 1.64 0.81%
Adjusted Per Share Value based on latest NOSH - 63,166
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.02 5.65 5.12 5.20 3.73 2.81 4.02 45.16%
EPS 0.13 0.26 0.24 0.83 0.00 -0.17 0.19 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 0.5321 0.5356 0.5377 0.5335 0.4172 0.5279 0.4658 9.30%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.64 0.61 0.48 0.41 0.36 0.35 0.39 -
P/RPS 2.92 3.48 3.02 2.54 2.45 4.01 2.75 4.09%
P/EPS 160.00 74.39 65.75 15.83 -3,600.00 -67.31 58.21 96.58%
EY 0.63 1.34 1.52 6.32 -0.03 -1.49 1.72 -48.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.82 -
P/NAPS 0.39 0.37 0.29 0.25 0.22 0.21 0.24 38.34%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 22/05/02 26/02/02 21/11/01 20/09/01 25/05/01 04/04/01 -
Price 0.64 0.67 0.58 0.47 0.42 0.34 0.33 -
P/RPS 2.92 3.83 3.65 2.91 2.86 3.89 2.33 16.28%
P/EPS 160.00 81.71 79.45 18.15 -4,200.00 -65.38 49.25 119.82%
EY 0.63 1.22 1.26 5.51 -0.02 -1.53 2.03 -54.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.15 -
P/NAPS 0.39 0.40 0.35 0.28 0.26 0.21 0.20 56.27%

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