[MAEMODE] QoQ 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- -6.19%
YoY- -18.67%
View:
Show?
Quarter 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 37,620 26,313 22,328 21,569 33,495 20,018 24.54%
PBT 1,974 3,608 2,585 1,934 2,167 4,412 1,917 1.96%
Tax -683 65 -826 -540 -681 -1,594 -147 177.66%
NP 1,291 3,673 1,759 1,394 1,486 2,818 1,770 -18.92%
-
NP to SH 1,291 3,673 1,759 1,394 1,486 2,818 1,770 -18.92%
-
Tax Rate 34.60% -1.80% 31.95% 27.92% 31.43% 36.13% 7.67% -
Total Cost 26,557 33,947 24,554 20,934 20,083 30,677 18,248 28.33%
-
Net Worth 82,404 62,411 77,554 75,467 74,299 72,924 70,667 10.75%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - 421 - - - 329 - -
Div Payout % - 11.48% - - - 11.71% - -
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 62,411 77,554 75,467 74,299 72,924 70,667 10.75%
NOSH 54,936 42,169 33,001 32,955 33,022 32,997 33,022 40.27%
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% 9.76% 6.68% 6.24% 6.89% 8.41% 8.84% -
ROE 1.57% 5.89% 2.27% 1.85% 2.00% 3.86% 2.50% -
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 89.21 79.73 67.75 65.32 101.51 60.62 -11.21%
EPS 2.35 8.71 5.33 4.23 4.50 8.54 5.36 -42.20%
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 35.16 24.59 20.87 20.16 31.30 18.71 24.51%
EPS 1.21 3.43 1.64 1.30 1.39 2.63 1.65 -18.63%
DPS 0.00 0.39 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.7701 0.5832 0.7248 0.7053 0.6944 0.6815 0.6604 10.75%
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 1.63 2.88 3.10 3.89 2.08 3.56 -21.57%
P/EPS 53.19 16.65 43.15 49.65 56.44 24.71 40.30 20.26%
EY 1.88 6.01 2.32 2.01 1.77 4.05 2.48 -16.81%
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 1.43 1.99 3.37 3.08 2.12 3.25 -24.49%
P/EPS 45.96 14.70 29.83 53.90 44.67 25.18 36.75 16.03%
EY 2.18 6.80 3.35 1.86 2.24 3.97 2.72 -13.68%
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