[MTDACPI] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -254.05%
YoY- -216.57%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 446,547 311,255 345,768 307,299 310,582 309,914 231,448 11.56%
PBT -77,561 -102,893 -35,386 -20,651 28,353 33,892 33,048 -
Tax -461 -85 1,385 -6,227 -5,296 -6,854 -6,763 -36.07%
NP -78,022 -102,978 -34,001 -26,878 23,057 27,038 26,285 -
-
NP to SH -78,938 -104,373 -34,001 -26,878 23,057 27,038 26,285 -
-
Tax Rate - - - - 18.68% 20.22% 20.46% -
Total Cost 524,569 414,233 379,769 334,177 287,525 282,876 205,163 16.92%
-
Net Worth 258,364 227,182 341,726 370,171 403,022 367,846 269,261 -0.68%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,208 1,328 5,339 6,633 10,605 6,255 7,638 -18.67%
Div Payout % 0.00% 0.00% 0.00% 0.00% 46.00% 23.14% 29.06% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 258,364 227,182 341,726 370,171 403,022 367,846 269,261 -0.68%
NOSH 220,824 132,855 133,486 132,677 132,573 125,117 95,482 14.98%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -17.47% -33.08% -9.83% -8.75% 7.42% 8.72% 11.36% -
ROE -30.55% -45.94% -9.95% -7.26% 5.72% 7.35% 9.76% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 202.22 234.28 259.03 231.61 234.27 247.70 242.40 -2.97%
EPS -44.64 -78.57 -25.59 -20.20 17.39 21.61 20.65 -
DPS 1.00 1.00 4.00 5.00 8.00 5.00 8.00 -29.27%
NAPS 1.17 1.71 2.56 2.79 3.04 2.94 2.82 -13.63%
Adjusted Per Share Value based on latest NOSH - 132,532
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 192.78 134.37 149.27 132.67 134.08 133.80 99.92 11.56%
EPS -34.08 -45.06 -14.68 -11.60 9.95 11.67 11.35 -
DPS 0.95 0.57 2.31 2.86 4.58 2.70 3.30 -18.73%
NAPS 1.1154 0.9808 1.4753 1.5981 1.7399 1.5881 1.1625 -0.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.75 1.01 1.03 2.73 2.83 3.16 2.03 -
P/RPS 0.87 0.43 0.40 1.18 1.21 1.28 0.84 0.58%
P/EPS -4.90 -1.29 -4.04 -13.48 16.27 14.62 7.37 -
EY -20.43 -77.78 -24.73 -7.42 6.15 6.84 13.56 -
DY 0.57 0.99 3.88 1.83 2.83 1.58 3.94 -27.53%
P/NAPS 1.50 0.59 0.40 0.98 0.93 1.07 0.72 13.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 30/05/06 30/05/05 28/05/04 30/05/03 24/05/02 30/05/01 -
Price 1.77 0.88 0.80 1.99 2.94 3.34 2.24 -
P/RPS 0.88 0.38 0.31 0.86 1.25 1.35 0.92 -0.73%
P/EPS -4.95 -1.12 -3.14 -9.82 16.90 15.46 8.14 -
EY -20.20 -89.27 -31.84 -10.18 5.92 6.47 12.29 -
DY 0.56 1.14 5.00 2.51 2.72 1.50 3.57 -26.55%
P/NAPS 1.51 0.51 0.31 0.71 0.97 1.14 0.79 11.39%

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