[MKLAND] QoQ TTM Result on 30-Jun-2001

Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001
Profit Trend
QoQ-0.0%
YoY--%
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 CAGR
Revenue 459,980 468,686 211,218 211,218 211,218 131,486 112,111 171.44%
PBT 65,675 64,295 34,616 34,616 34,616 20,696 20,122 130.88%
Tax -21,989 -21,627 -12,154 -12,154 -12,154 -7,904 -397 1610.91%
NP 43,686 42,668 22,462 22,462 22,462 12,792 19,725 75.49%
-
NP to SH 43,686 42,668 22,462 22,462 22,462 12,792 19,725 75.49%
-
Tax Rate 33.48% 33.64% 35.11% 35.11% 35.11% 38.19% 1.97% -
Total Cost 416,294 426,018 188,756 188,756 188,756 118,694 92,386 190.04%
-
Net Worth 326,676 317,344 0 0 284,411 0 0 -
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 CAGR
Net Worth 326,676 317,344 0 0 284,411 0 0 -
NOSH 355,083 356,567 355,764 354,927 355,514 355,333 354,259 0.16%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 CAGR
NP Margin 9.50% 9.10% 10.63% 10.63% 10.63% 9.73% 17.59% -
ROE 13.37% 13.45% 0.00% 0.00% 7.90% 0.00% 0.00% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 CAGR
RPS 129.54 131.44 59.37 59.51 59.41 37.00 31.65 170.97%
EPS 12.30 11.97 6.31 6.33 6.32 3.60 5.57 75.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.00 0.00 0.80 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 354,927
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 CAGR
RPS 38.11 38.83 17.50 17.50 17.50 10.89 9.29 171.41%
EPS 3.62 3.54 1.86 1.86 1.86 1.06 1.63 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2707 0.2629 0.00 0.00 0.2356 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 31/10/00 -
Price 1.30 1.35 1.50 2.25 1.03 1.47 1.95 -
P/RPS 1.00 1.03 2.53 3.78 1.73 3.97 6.16 -72.36%
P/EPS 10.57 11.28 23.76 35.55 16.30 40.83 35.02 -57.14%
EY 9.46 8.86 4.21 2.81 6.13 2.45 2.86 133.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.52 0.00 0.00 1.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 31/10/00 CAGR
Date 19/06/02 25/02/02 - - - - - -
Price 1.55 1.56 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.20 1.19 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.60 13.04 0.00 0.00 0.00 0.00 0.00 -
EY 7.94 7.67 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 1.68 1.75 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