[MMCCORP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -29.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Revenue 4,251,478 2,595,200 1,797,042 1,224,948 914,438 0 213,910 83.65%
PBT 818,492 567,102 703,606 538,260 105,634 0 210,028 31.86%
Tax -84,220 -86,448 -51,778 -153,280 -80,342 0 -96,750 -2.78%
NP 734,272 480,654 651,828 384,980 25,292 0 113,278 46.23%
-
NP to SH 507,718 359,502 572,974 384,980 25,292 0 113,278 35.66%
-
Tax Rate 10.29% 15.24% 7.36% 28.48% 76.06% - 46.07% -
Total Cost 3,517,206 2,114,546 1,145,214 839,968 889,146 0 100,632 105.99%
-
Net Worth 5,147,231 3,926,820 1,239,228 878,538 1,163,879 0 2,099,909 19.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Div - - - - - - 16,732 -
Div Payout % - - - - - - 14.77% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Net Worth 5,147,231 3,926,820 1,239,228 878,538 1,163,879 0 2,099,909 19.99%
NOSH 1,522,849 1,522,023 1,126,570 1,126,331 1,119,115 1,119,999 836,617 12.95%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
NP Margin 17.27% 18.52% 36.27% 31.43% 2.77% 0.00% 52.96% -
ROE 9.86% 9.16% 46.24% 43.82% 2.17% 0.00% 5.39% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
RPS 279.18 170.51 159.51 108.76 81.71 0.00 25.57 62.59%
EPS 33.34 23.62 50.86 34.18 2.26 0.00 13.54 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 3.38 2.58 1.10 0.78 1.04 0.00 2.51 6.23%
Adjusted Per Share Value based on latest NOSH - 1,126,472
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
RPS 139.62 85.23 59.01 40.23 30.03 0.00 7.02 83.68%
EPS 16.67 11.81 18.82 12.64 0.83 0.00 3.72 35.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 1.6903 1.2896 0.407 0.2885 0.3822 0.00 0.6896 19.99%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 -
Price 7.80 3.20 1.93 1.90 2.77 2.53 2.69 -
P/RPS 2.79 1.88 1.21 1.75 3.39 0.00 10.52 -23.65%
P/EPS 23.40 13.55 3.79 5.56 122.57 0.00 19.87 3.38%
EY 4.27 7.38 26.35 17.99 0.82 0.00 5.03 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -
P/NAPS 2.31 1.24 1.75 2.44 2.66 0.00 1.07 16.93%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 CAGR
Date 27/08/07 24/08/06 25/08/05 26/08/04 25/09/03 - 27/09/02 -
Price 7.35 3.20 2.18 1.87 2.60 0.00 2.16 -
P/RPS 2.63 1.88 1.37 1.72 3.18 0.00 8.45 -21.12%
P/EPS 22.05 13.55 4.29 5.47 115.04 0.00 15.95 6.80%
EY 4.54 7.38 23.33 18.28 0.87 0.00 6.27 -6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 2.17 1.24 1.98 2.40 2.50 0.00 0.86 20.70%

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