[MRCB] QoQ TTM Result on 31-May-2003 [#3]

Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- -2.7%
YoY- 146.82%
Quarter Report
View:
Show?
TTM Result
30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 CAGR
Revenue 143,326 143,326 101,868 101,868 48,861 115,014 146,261 -2.67%
PBT -14,211 -14,211 230,211 230,211 225,585 210,648 260,632 -
Tax -13,590 -13,590 -6,155 -6,155 4,680 -2,380 -14,356 -7.06%
NP -27,801 -27,801 224,056 224,056 230,265 208,268 246,276 -
-
NP to SH -27,801 -27,801 224,056 224,056 230,265 208,268 246,276 -
-
Tax Rate - - 2.67% 2.67% -2.07% 1.13% 5.51% -
Total Cost 171,127 171,127 -122,188 -122,188 -181,404 -93,254 -100,015 -
-
Net Worth 0 720,060 0 856,453 0 787,178 279,565 -
Dividend
30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 CAGR
Net Worth 0 720,060 0 856,453 0 787,178 279,565 -
NOSH 1,090,505 1,090,505 970,156 970,156 976,526 976,526 977,500 15.75%
Ratio Analysis
30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 CAGR
NP Margin -19.40% -19.40% 219.95% 219.95% 471.27% 181.08% 168.38% -
ROE 0.00% -3.86% 0.00% 26.16% 0.00% 26.46% 88.09% -
Per Share
30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 CAGR
RPS 13.14 13.14 10.50 10.50 5.00 11.78 14.96 -15.92%
EPS -2.55 -2.55 23.09 23.09 23.58 21.33 25.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6603 0.00 0.8828 0.00 0.8061 0.286 -
Adjusted Per Share Value based on latest NOSH - 970,156
30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 CAGR
RPS 3.21 3.21 2.28 2.28 1.09 2.57 3.27 -2.44%
EPS -0.62 -0.62 5.02 5.02 5.15 4.66 5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1612 0.00 0.1917 0.00 0.1762 0.0626 -
Price Multiplier on Financial Quarter End Date
30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 CAGR
Date 30/09/03 29/08/03 30/06/03 30/05/03 31/03/03 28/02/03 31/12/02 -
Price 0.93 0.95 1.08 0.99 0.90 0.90 0.77 -
P/RPS 7.08 7.23 10.29 9.43 17.99 7.64 5.15 53.04%
P/EPS -36.48 -37.26 4.68 4.29 3.82 4.22 3.06 -
EY -2.74 -2.68 21.38 23.33 26.20 23.70 32.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.44 0.00 1.12 0.00 1.12 2.69 -
Price Multiplier on Announcement Date
30/09/03 31/08/03 30/06/03 31/05/03 31/03/03 28/02/03 31/12/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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