[MRCB] YoY Cumulative Quarter Result on 30-Nov-2000 [#1]

Announcement Date
31-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- 104.26%
YoY- 554.2%
View:
Show?
Cumulative Result
31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 19,051 0 126,946 61,552 72,948 0 -100.00%
PBT 13,627 0 -26,083 123,797 21,350 0 -100.00%
Tax -6,390 0 26,083 -5,975 -3,340 0 -100.00%
NP 7,237 0 0 117,822 18,010 0 -100.00%
-
NP to SH 7,237 0 -28,525 117,822 18,010 0 -100.00%
-
Tax Rate 46.89% - - 4.83% 15.64% - -
Total Cost 11,814 0 126,946 -56,270 54,938 0 -100.00%
-
Net Worth 428,599 0 23,054 438,906 -309,849 0 -100.00%
Dividend
31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 428,599 0 23,054 438,906 -309,849 0 -100.00%
NOSH 769,893 976,516 976,883 975,347 968,279 963,135 0.23%
Ratio Analysis
31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 37.99% 0.00% 0.00% 191.42% 24.69% 0.00% -
ROE 1.69% 0.00% -123.73% 26.84% 0.00% 0.00% -
Per Share
31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 2.47 0.00 12.99 6.31 7.53 0.00 -100.00%
EPS 0.94 0.00 -2.92 12.08 1.86 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5567 0.00 0.0236 0.45 -0.32 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 975,347
31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 0.43 0.00 2.84 1.38 1.63 0.00 -100.00%
EPS 0.16 0.00 -0.64 2.64 0.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0959 0.00 0.0052 0.0982 -0.0694 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 31/03/04 31/03/03 30/11/01 30/11/00 - - -
Price 0.93 0.90 1.21 1.85 0.00 0.00 -
P/RPS 37.58 0.00 9.31 29.31 0.00 0.00 -100.00%
P/EPS 98.94 0.00 -41.44 15.31 0.00 0.00 -100.00%
EY 1.01 0.00 -2.41 6.53 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 51.27 4.11 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 20/05/04 - 31/01/02 31/01/01 21/02/00 - -
Price 0.70 0.00 1.30 1.61 5.35 0.00 -
P/RPS 28.29 0.00 10.00 25.51 71.01 0.00 -100.00%
P/EPS 74.47 0.00 -44.52 13.33 287.63 0.00 -100.00%
EY 1.34 0.00 -2.25 7.50 0.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.00 55.08 3.58 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