[MMCCORP] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,407,526 969,441 709,226 0 546,905 173,742 763,738 13.23%
PBT 430,166 368,542 90,083 0 161,969 236,937 113,248 31.17%
Tax -39,777 -126,601 -65,905 0 -70,733 -77,879 -46,797 -3.25%
NP 390,389 241,941 24,178 0 91,236 159,058 66,451 43.34%
-
NP to SH 330,452 241,941 24,178 0 91,236 159,058 66,451 38.56%
-
Tax Rate 9.25% 34.35% 73.16% - 43.67% 32.87% 41.32% -
Total Cost 1,017,137 727,500 685,048 0 455,669 14,684 697,287 7.97%
-
Net Worth 1,295,669 934,874 742,208 0 2,115,738 2,023,766 1,631,983 -4.58%
Dividend
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Div - 56,317 - - 8,362 - - -
Div Payout % - 23.28% - - 9.17% - - -
Equity
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 1,295,669 934,874 742,208 0 2,115,738 2,023,766 1,631,983 -4.58%
NOSH 1,126,668 1,126,354 1,124,558 1,119,115 836,260 836,267 836,914 6.23%
Ratio Analysis
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 27.74% 24.96% 3.41% 0.00% 16.68% 91.55% 8.70% -
ROE 25.50% 25.88% 3.26% 0.00% 4.31% 7.86% 4.07% -
Per Share
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 124.93 86.07 63.07 0.00 65.40 20.78 91.26 6.59%
EPS 29.33 21.48 2.15 0.00 10.91 19.02 7.94 30.43%
DPS 0.00 5.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.15 0.83 0.66 0.00 2.53 2.42 1.95 -10.18%
Adjusted Per Share Value based on latest NOSH - 1,118,989
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 46.22 31.84 23.29 0.00 17.96 5.71 25.08 13.23%
EPS 10.85 7.95 0.79 0.00 3.00 5.22 2.18 38.58%
DPS 0.00 1.85 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.4255 0.307 0.2437 0.00 0.6948 0.6646 0.5359 -4.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 -
Price 2.20 1.95 2.78 2.54 2.11 1.89 2.19 -
P/RPS 1.76 2.27 4.41 0.00 3.23 9.10 2.40 -6.11%
P/EPS 7.50 9.08 129.30 0.00 19.34 9.94 27.58 -23.26%
EY 13.33 11.02 0.77 0.00 5.17 10.06 3.63 30.27%
DY 0.00 2.56 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 1.91 2.35 4.21 0.00 0.83 0.78 1.12 11.46%
Price Multiplier on Announcement Date
30/09/05 30/09/04 31/10/03 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 24/11/05 26/11/04 12/12/03 - 19/12/02 24/12/01 18/12/00 -
Price 2.04 2.14 2.14 0.00 1.87 1.86 1.82 -
P/RPS 1.63 2.49 3.39 0.00 2.86 8.95 1.99 -3.97%
P/EPS 6.96 9.96 99.53 0.00 17.14 9.78 22.92 -21.52%
EY 14.38 10.04 1.00 0.00 5.83 10.23 4.36 27.46%
DY 0.00 2.34 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 1.77 2.58 3.24 0.00 0.74 0.77 0.93 13.98%

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