[MTDACPI] QoQ Quarter Result on 31-Dec-2000 [#3]

Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -23.56%
YoY- -34.33%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 69,898 77,844 54,051 57,090 60,400 58,252 45,112 33.86%
PBT 6,775 10,464 6,730 7,512 9,540 9,450 11,017 -27.66%
Tax -1,622 -2,456 45 -2,106 -2,468 -2,493 654 -
NP 5,153 8,008 6,775 5,406 7,072 6,957 11,671 -41.98%
-
NP to SH 5,153 8,008 6,775 5,406 7,072 6,957 11,671 -41.98%
-
Tax Rate 23.94% 23.47% -0.67% 28.04% 25.87% 26.38% -5.94% -
Total Cost 64,745 69,836 47,276 51,684 53,328 51,295 33,441 55.27%
-
Net Worth 361,330 356,048 268,713 190,687 326,274 325,854 325,815 7.13%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 7,623 - - - 6,483 -
Div Payout % - - 112.52% - - - 55.56% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 361,330 356,048 268,713 190,687 326,274 325,854 325,815 7.13%
NOSH 124,168 123,200 95,288 95,343 81,568 81,463 81,048 32.86%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.37% 10.29% 12.53% 9.47% 11.71% 11.94% 25.87% -
ROE 1.43% 2.25% 2.52% 2.84% 2.17% 2.14% 3.58% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 56.29 63.19 56.72 59.88 74.05 71.51 55.66 0.75%
EPS 4.15 6.50 5.51 4.40 5.76 5.68 14.40 -56.33%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 2.91 2.89 2.82 2.00 4.00 4.00 4.02 -19.36%
Adjusted Per Share Value based on latest NOSH - 95,343
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 30.18 33.61 23.33 24.65 26.08 25.15 19.48 33.85%
EPS 2.22 3.46 2.92 2.33 3.05 3.00 5.04 -42.07%
DPS 0.00 0.00 3.29 0.00 0.00 0.00 2.80 -
NAPS 1.5599 1.5371 1.1601 0.8232 1.4086 1.4068 1.4066 7.13%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.70 2.30 2.03 2.94 4.86 6.00 6.45 -
P/RPS 4.80 3.64 3.58 4.91 6.56 8.39 11.59 -44.40%
P/EPS 65.06 35.38 28.55 51.85 56.06 70.26 44.79 28.23%
EY 1.54 2.83 3.50 1.93 1.78 1.42 2.23 -21.85%
DY 0.00 0.00 3.94 0.00 0.00 0.00 1.24 -
P/NAPS 0.93 0.80 0.72 1.47 1.22 1.50 1.60 -30.32%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 22/08/01 30/05/01 23/02/01 24/11/00 25/08/00 26/05/00 -
Price 2.85 2.93 2.24 3.00 4.40 5.05 6.20 -
P/RPS 5.06 4.64 3.95 5.01 5.94 7.06 11.14 -40.88%
P/EPS 68.67 45.08 31.50 52.91 50.75 59.13 43.06 36.46%
EY 1.46 2.22 3.17 1.89 1.97 1.69 2.32 -26.54%
DY 0.00 0.00 3.57 0.00 0.00 0.00 1.29 -
P/NAPS 0.98 1.01 0.79 1.50 1.10 1.26 1.54 -25.99%

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