[MCEMENT] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 8.33%
YoY- -7.08%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,676,710 1,743,964 1,708,906 1,719,838 1,604,126 1,496,718 2.29%
PBT -121,410 110,642 89,798 73,370 73,324 44,136 -
Tax 41,022 -25,242 -25,074 -13,080 -8,438 -12,756 -
NP -80,388 85,400 64,724 60,290 64,886 31,380 -
-
NP to SH -81,540 85,400 64,724 60,290 64,886 31,380 -
-
Tax Rate - 22.81% 27.92% 17.83% 11.51% 28.90% -
Total Cost 1,757,098 1,658,564 1,644,182 1,659,548 1,539,240 1,465,338 3.69%
-
Net Worth 1,951,135 1,964,199 1,935,941 2,086,961 2,094,048 2,196,599 -2.34%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,951,135 1,964,199 1,935,941 2,086,961 2,094,048 2,196,599 -2.34%
NOSH 2,912,142 2,846,666 2,889,464 2,898,557 2,949,363 3,138,000 -1.48%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -4.79% 4.90% 3.79% 3.51% 4.04% 2.10% -
ROE -4.18% 4.35% 3.34% 2.89% 3.10% 1.43% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.58 61.26 59.14 59.33 54.39 47.70 3.83%
EPS -2.80 3.00 2.24 2.08 2.20 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.69 0.67 0.72 0.71 0.70 -0.87%
Adjusted Per Share Value based on latest NOSH - 2,898,571
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 125.34 130.37 127.75 128.56 119.91 111.88 2.29%
EPS -6.10 6.38 4.84 4.51 4.85 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4585 1.4683 1.4472 1.5601 1.5654 1.642 -2.34%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.02 2.72 2.25 3.03 3.33 4.17 -
P/RPS 3.51 4.44 3.80 5.11 6.12 8.74 -16.66%
P/EPS -72.14 90.67 100.45 145.67 151.36 417.00 -
EY -1.39 1.10 1.00 0.69 0.66 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 3.94 3.36 4.21 4.69 5.96 -12.76%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/05 27/08/04 21/08/03 23/08/02 01/08/01 29/08/00 -
Price 2.12 2.63 2.43 3.05 3.50 4.40 -
P/RPS 3.68 4.29 4.11 5.14 6.44 9.22 -16.77%
P/EPS -75.71 87.67 108.48 146.63 159.09 440.00 -
EY -1.32 1.14 0.92 0.68 0.63 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 3.81 3.63 4.24 4.93 6.29 -12.85%

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