[MMCCORP] YoY Cumulative Quarter Result on 30-Apr-2002 [#1]

Announcement Date
01-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -77.39%
YoY- 72.02%
View:
Show?
Cumulative Result
31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 238,667 212,964 0 54,665 50,902 260,545 228,959 -0.04%
PBT 165,613 23,151 0 62,055 36,956 49,145 23,705 -2.02%
Tax -29,334 -21,583 0 -24,664 -15,219 -19,106 -10,062 -1.11%
NP 136,279 1,568 0 37,391 21,737 30,039 13,643 -2.38%
-
NP to SH 136,279 1,568 0 37,391 21,737 30,039 13,643 -2.38%
-
Tax Rate 17.71% 93.23% - 39.75% 41.18% 38.88% 42.45% -
Total Cost 102,388 211,396 0 17,274 29,165 230,506 215,316 0.78%
-
Net Worth 855,967 1,198,400 0 2,074,489 1,921,920 836,430 0 -100.00%
Dividend
31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 855,967 1,198,400 0 2,074,489 1,921,920 836,430 0 -100.00%
NOSH 1,126,272 1,119,999 860,077 836,487 839,266 836,430 836,993 -0.31%
Ratio Analysis
31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 57.10% 0.74% 0.00% 68.40% 42.70% 11.53% 5.96% -
ROE 15.92% 0.13% 0.00% 1.80% 1.13% 3.59% 0.00% -
Per Share
31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 21.19 19.01 0.00 6.54 6.07 31.15 27.35 0.26%
EPS 12.10 0.14 0.00 4.47 2.59 3.59 1.63 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 1.07 0.00 2.48 2.29 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 836,487
31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 7.84 6.99 0.00 1.80 1.67 8.56 7.52 -0.04%
EPS 4.48 0.05 0.00 1.23 0.71 0.99 0.45 -2.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2811 0.3936 0.00 0.6813 0.6312 0.2747 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 28/04/00 - -
Price 2.21 2.05 2.05 3.18 1.78 1.81 0.00 -
P/RPS 10.43 10.78 0.00 48.66 29.35 5.81 0.00 -100.00%
P/EPS 18.26 1,464.29 0.00 71.14 68.73 50.40 0.00 -100.00%
EY 5.48 0.07 0.00 1.41 1.46 1.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.92 0.00 1.28 0.78 1.81 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 26/05/04 26/06/03 - 01/07/02 29/06/01 27/06/00 - -
Price 2.00 2.48 0.00 2.94 1.77 1.58 0.00 -
P/RPS 9.44 13.04 0.00 44.99 29.18 5.07 0.00 -100.00%
P/EPS 16.53 1,771.43 0.00 65.77 68.34 43.99 0.00 -100.00%
EY 6.05 0.06 0.00 1.52 1.46 2.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.32 0.00 1.19 0.77 1.58 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