[MMCCORP] QoQ TTM Result on 31-Oct-2003 [#3]

Announcement Date
12-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 78.79%
YoY- -76.83%
View:
Show?
TTM Result
31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Revenue 949,046 710,379 496,262 496,262 457,219 457,219 399,063 215.77%
PBT 333,263 167,650 66,932 66,932 52,817 52,817 66,917 742.25%
Tax -93,479 -64,145 -44,322 -44,322 -40,171 -40,171 -46,861 150.06%
NP 239,784 103,505 22,610 22,610 12,646 12,646 20,056 2593.00%
-
NP to SH 239,784 103,505 22,610 22,610 12,646 12,646 20,056 2593.00%
-
Tax Rate 28.05% 38.26% 66.22% 66.22% 76.06% 76.06% 70.03% -
Total Cost 709,262 606,874 473,652 473,652 444,573 444,573 379,007 129.73%
-
Net Worth 855,967 720,473 712,270 746,188 0 1,163,749 0 -
Dividend
31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Div 56,287 56,287 - - - - 42,995 42.98%
Div Payout % 23.47% 54.38% - - - - 214.38% -
Equity
31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Net Worth 855,967 720,473 712,270 746,188 0 1,163,749 0 -
NOSH 1,126,272 1,125,740 1,130,588 1,130,588 1,118,989 1,118,989 1,119,999 0.74%
Ratio Analysis
31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
NP Margin 25.27% 14.57% 4.56% 4.56% 2.77% 2.77% 5.03% -
ROE 28.01% 14.37% 3.17% 3.03% 0.00% 1.09% 0.00% -
Per Share
31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
RPS 84.26 63.10 43.89 43.89 40.86 40.86 35.63 213.43%
EPS 21.29 9.19 2.00 2.00 1.13 1.13 1.79 2574.52%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 3.84 41.95%
NAPS 0.76 0.64 0.63 0.66 0.00 1.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,130,588
31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
RPS 31.17 23.33 16.30 16.30 15.01 15.01 13.11 215.66%
EPS 7.87 3.40 0.74 0.74 0.42 0.42 0.66 2583.59%
DPS 1.85 1.85 0.00 0.00 0.00 0.00 1.41 43.40%
NAPS 0.2811 0.2366 0.2339 0.245 0.00 0.3822 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Date 31/03/04 30/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 -
Price 2.21 2.09 2.20 2.78 2.54 2.77 2.53 -
P/RPS 2.62 3.31 5.01 6.33 6.22 6.78 7.10 -73.37%
P/EPS 10.38 22.73 110.01 139.01 224.75 245.11 141.28 -96.87%
EY 9.63 4.40 0.91 0.72 0.44 0.41 0.71 3083.91%
DY 2.26 2.39 0.00 0.00 0.00 0.00 1.52 69.29%
P/NAPS 2.91 3.27 3.49 4.21 0.00 2.66 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 31/07/03 30/06/03 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