[MRCB] YoY Cumulative Quarter Result on 28-Feb-2002 [#2]

Announcement Date
30-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -158.01%
YoY- -218.36%
View:
Show?
Cumulative Result
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 64,174 0 84,438 273,021 209,421 146,080 87,197 0.32%
PBT 19,232 0 221,027 -64,223 74,083 102,672 -93,562 -
Tax -7,597 0 6,892 -9,375 -11,901 -19,986 93,562 -
NP 11,635 0 227,919 -73,598 62,182 82,686 0 -100.00%
-
NP to SH 11,635 0 227,919 -73,598 62,182 82,686 -105,141 -
-
Tax Rate 39.50% - -3.12% - 16.06% 19.47% - -
Total Cost 52,539 0 -143,481 346,619 147,239 63,394 87,197 0.53%
-
Net Worth 432,267 0 787,170 -25,085 390,467 -242,623 0 -100.00%
Dividend
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 432,267 0 787,170 -25,085 390,467 -242,623 0 -100.00%
NOSH 770,529 976,696 976,516 976,100 976,169 970,492 955,827 0.22%
Ratio Analysis
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 18.13% 0.00% 269.92% -26.96% 29.69% 56.60% 0.00% -
ROE 2.69% 0.00% 28.95% 0.00% 15.92% 0.00% 0.00% -
Per Share
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 8.33 0.00 8.65 27.97 21.45 15.05 9.12 0.09%
EPS 1.51 0.00 23.34 -7.54 6.37 8.52 -11.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.00 0.8061 -0.0257 0.40 -0.25 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 975,649
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 1.44 0.00 1.89 6.11 4.69 3.27 1.95 0.32%
EPS 0.26 0.00 5.10 -1.65 1.39 1.85 -2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.00 0.1762 -0.0056 0.0874 -0.0543 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 0.71 1.08 0.90 1.19 1.28 4.70 0.00 -
P/RPS 8.52 0.00 10.41 4.25 5.97 31.22 0.00 -100.00%
P/EPS 47.02 0.00 3.86 -15.78 20.09 55.16 0.00 -100.00%
EY 2.13 0.00 25.93 -6.34 4.98 1.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.00 1.12 0.00 3.20 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 30/08/04 - 29/04/03 30/04/02 30/04/01 28/04/00 - -
Price 0.72 0.00 0.87 1.73 1.10 3.52 0.00 -
P/RPS 8.64 0.00 10.06 6.19 5.13 23.39 0.00 -100.00%
P/EPS 47.68 0.00 3.73 -22.94 17.27 41.31 0.00 -100.00%
EY 2.10 0.00 26.83 -4.36 5.79 2.42 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 1.08 0.00 2.75 0.00 0.00 -100.00%

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