[MMCCORP] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ--%
YoY- -77.67%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Revenue 2,595,200 1,797,042 1,224,948 914,438 0 213,910 238,766 62.44%
PBT 567,102 703,606 538,260 105,634 0 210,028 317,166 12.54%
Tax -86,448 -51,778 -153,280 -80,342 0 -96,750 -97,326 -2.38%
NP 480,654 651,828 384,980 25,292 0 113,278 219,840 17.24%
-
NP to SH 359,502 572,974 384,980 25,292 0 113,278 219,840 10.51%
-
Tax Rate 15.24% 7.36% 28.48% 76.06% - 46.07% 30.69% -
Total Cost 2,114,546 1,145,214 839,968 889,146 0 100,632 18,926 160.90%
-
Net Worth 3,926,820 1,239,228 878,538 1,163,879 0 2,099,909 197,270,880 -54.90%
Dividend
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Div - - - - - 16,732 50,153 -
Div Payout % - - - - - 14.77% 22.81% -
Equity
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Net Worth 3,926,820 1,239,228 878,538 1,163,879 0 2,099,909 197,270,880 -54.90%
NOSH 1,522,023 1,126,570 1,126,331 1,119,115 1,119,999 836,617 835,893 12.95%
Ratio Analysis
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
NP Margin 18.52% 36.27% 31.43% 2.77% 0.00% 52.96% 92.07% -
ROE 9.16% 46.24% 43.82% 2.17% 0.00% 5.39% 0.11% -
Per Share
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
RPS 170.51 159.51 108.76 81.71 0.00 25.57 28.56 43.81%
EPS 23.62 50.86 34.18 2.26 0.00 13.54 26.30 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 6.00 -
NAPS 2.58 1.10 0.78 1.04 0.00 2.51 236.00 -60.08%
Adjusted Per Share Value based on latest NOSH - 1,118,989
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
RPS 85.23 59.01 40.23 30.03 0.00 7.02 7.84 62.44%
EPS 11.81 18.82 12.64 0.83 0.00 3.72 7.22 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 1.65 -
NAPS 1.2896 0.407 0.2885 0.3822 0.00 0.6896 64.7831 -54.90%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Date 30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 -
Price 3.20 1.93 1.90 2.77 2.53 2.69 2.02 -
P/RPS 1.88 1.21 1.75 3.39 0.00 10.52 7.07 -23.61%
P/EPS 13.55 3.79 5.56 122.57 0.00 19.87 7.68 12.23%
EY 7.38 26.35 17.99 0.82 0.00 5.03 13.02 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.74 2.97 -
P/NAPS 1.24 1.75 2.44 2.66 0.00 1.07 0.01 166.49%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 31/07/03 30/06/03 31/07/02 31/07/01 CAGR
Date 24/08/06 25/08/05 26/08/04 25/09/03 - 27/09/02 27/09/01 -
Price 3.20 2.18 1.87 2.60 0.00 2.16 1.70 -
P/RPS 1.88 1.37 1.72 3.18 0.00 8.45 5.95 -20.88%
P/EPS 13.55 4.29 5.47 115.04 0.00 15.95 6.46 16.25%
EY 7.38 23.33 18.28 0.87 0.00 6.27 15.47 -13.97%
DY 0.00 0.00 0.00 0.00 0.00 0.93 3.53 -
P/NAPS 1.24 1.98 2.40 2.50 0.00 0.86 0.01 166.49%

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