[MAEMODE] QoQ Quarter Result on 31-Aug-2002 [#1]

Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- -64.85%
YoY- -13.12%
View:
Show?
Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 42,980 33,811 30,429 27,848 37,620 26,313 22,328 54.80%
PBT 4,094 3,306 1,136 1,974 3,608 2,585 1,934 64.94%
Tax -1,647 -969 11 -683 65 -826 -540 110.45%
NP 2,447 2,337 1,147 1,291 3,673 1,759 1,394 45.56%
-
NP to SH 2,447 2,337 1,147 1,291 3,673 1,759 1,394 45.56%
-
Tax Rate 40.23% 29.31% -0.97% 34.60% -1.80% 31.95% 27.92% -
Total Cost 40,533 31,474 29,282 26,557 33,947 24,554 20,934 55.41%
-
Net Worth 83,084 56,885 83,418 82,404 62,411 77,554 75,467 6.62%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - 421 - - -
Div Payout % - - - - 11.48% - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 83,084 56,885 83,418 82,404 62,411 77,554 75,467 6.62%
NOSH 56,906 56,885 54,880 54,936 42,169 33,001 32,955 43.98%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 5.69% 6.91% 3.77% 4.64% 9.76% 6.68% 6.24% -
ROE 2.95% 4.11% 1.38% 1.57% 5.89% 2.27% 1.85% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 75.53 59.44 55.45 50.69 89.21 79.73 67.75 7.52%
EPS 4.30 3.77 2.09 2.35 8.71 5.33 4.23 1.10%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.46 1.00 1.52 1.50 1.48 2.35 2.29 -25.94%
Adjusted Per Share Value based on latest NOSH - 54,936
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 40.17 31.60 28.44 26.02 35.16 24.59 20.87 54.79%
EPS 2.29 2.18 1.07 1.21 3.43 1.64 1.30 45.90%
DPS 0.00 0.00 0.00 0.00 0.39 0.00 0.00 -
NAPS 0.7764 0.5316 0.7796 0.7701 0.5832 0.7248 0.7053 6.61%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.97 0.87 1.05 1.25 1.45 2.30 2.10 -
P/RPS 1.28 1.46 1.89 2.47 1.63 2.88 3.10 -44.58%
P/EPS 22.56 21.18 50.24 53.19 16.65 43.15 49.65 -40.92%
EY 4.43 4.72 1.99 1.88 6.01 2.32 2.01 69.43%
DY 0.00 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 0.66 0.87 0.69 0.83 0.98 0.98 0.92 -19.87%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/07/03 29/04/03 28/01/03 30/10/02 28/08/02 30/04/02 30/01/02 -
Price 1.23 0.79 1.02 1.08 1.28 1.59 2.28 -
P/RPS 1.63 1.33 1.84 2.13 1.43 1.99 3.37 -38.40%
P/EPS 28.60 19.23 48.80 45.96 14.70 29.83 53.90 -34.48%
EY 3.50 5.20 2.05 2.18 6.80 3.35 1.86 52.47%
DY 0.00 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 0.84 0.79 0.67 0.72 0.86 0.68 1.00 -10.98%

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