[MAEMODE] QoQ TTM Result on 31-Aug-1999 [#1]

Announcement Date
26-Oct-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
31-Aug-1999 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Revenue 94,392 55,510 41,002 19,623 0 -100.00%
PBT 11,231 7,088 5,293 2,853 0 -100.00%
Tax -2,781 -1,285 -1,113 -470 0 -100.00%
NP 8,450 5,803 4,180 2,383 0 -100.00%
-
NP to SH 8,450 5,803 4,180 2,383 0 -100.00%
-
Tax Rate 24.76% 18.13% 21.03% 16.47% - -
Total Cost 85,942 49,707 36,822 17,240 0 -100.00%
-
Net Worth 65,019 63,996 62,647 0 0 -100.00%
Dividend
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Div 1,650 - - - - -100.00%
Div Payout % 19.53% - - - - -
Equity
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Net Worth 65,019 63,996 62,647 0 0 -100.00%
NOSH 33,004 32,987 32,972 33,005 0 -100.00%
Ratio Analysis
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
NP Margin 8.95% 10.45% 10.19% 12.14% 0.00% -
ROE 13.00% 9.07% 6.67% 0.00% 0.00% -
Per Share
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 285.99 168.27 124.35 59.45 0.00 -100.00%
EPS 25.60 17.59 12.68 7.22 0.00 -100.00%
DPS 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.97 1.94 1.90 0.00 1.83 -0.07%
Adjusted Per Share Value based on latest NOSH - 33,005
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 88.21 51.88 38.32 18.34 0.00 -100.00%
EPS 7.90 5.42 3.91 2.23 0.00 -100.00%
DPS 1.54 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6076 0.5981 0.5855 0.00 1.83 1.11%
Price Multiplier on Financial Quarter End Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 31/05/00 29/02/00 - - - -
Price 4.84 5.45 0.00 0.00 0.00 -
P/RPS 1.69 3.24 0.00 0.00 0.00 -100.00%
P/EPS 18.90 30.98 0.00 0.00 0.00 -100.00%
EY 5.29 3.23 0.00 0.00 0.00 -100.00%
DY 1.03 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.46 2.81 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 26/07/00 - - - - -
Price 3.92 0.00 0.00 0.00 0.00 -
P/RPS 1.37 0.00 0.00 0.00 0.00 -100.00%
P/EPS 15.31 0.00 0.00 0.00 0.00 -100.00%
EY 6.53 0.00 0.00 0.00 0.00 -100.00%
DY 1.28 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.99 0.00 0.00 0.00 0.00 -100.00%

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