[MMCCORP] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.35%
YoY- 36.58%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Revenue 6,106,560 3,876,143 2,047,684 1,407,526 969,441 709,226 0 -
PBT 897,714 667,875 457,078 430,166 368,542 90,083 0 -
Tax -204,716 -96,496 -57,008 -39,777 -126,601 -65,905 0 -
NP 692,998 571,379 400,070 390,389 241,941 24,178 0 -
-
NP to SH 399,091 364,249 308,606 330,452 241,941 24,178 0 -
-
Tax Rate 22.80% 14.45% 12.47% 9.25% 34.35% 73.16% - -
Total Cost 5,413,562 3,304,764 1,647,614 1,017,137 727,500 685,048 0 -
-
Net Worth 6,001,597 5,344,958 4,065,012 1,295,669 934,874 742,208 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Div - - - - 56,317 - - -
Div Payout % - - - - 23.28% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Net Worth 6,001,597 5,344,958 4,065,012 1,295,669 934,874 742,208 0 -
NOSH 3,046,496 1,522,780 1,522,476 1,126,668 1,126,354 1,124,558 1,119,115 22.14%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
NP Margin 11.35% 14.74% 19.54% 27.74% 24.96% 3.41% 0.00% -
ROE 6.65% 6.81% 7.59% 25.50% 25.88% 3.26% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
RPS 200.45 254.54 134.50 124.93 86.07 63.07 0.00 -
EPS 13.10 23.92 20.27 29.33 21.48 2.15 0.00 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.97 3.51 2.67 1.15 0.83 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,127,307
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
RPS 200.54 127.29 67.25 46.22 31.84 23.29 0.00 -
EPS 13.11 11.96 10.13 10.85 7.95 0.79 0.00 -
DPS 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 1.9709 1.7553 1.3349 0.4255 0.307 0.2437 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 31/10/03 30/09/03 -
Price 2.19 8.45 3.04 2.20 1.95 2.78 2.54 -
P/RPS 1.09 3.32 2.26 1.76 2.27 4.41 0.00 -
P/EPS 16.72 35.33 15.00 7.50 9.08 129.30 0.00 -
EY 5.98 2.83 6.67 13.33 11.02 0.77 0.00 -
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 1.11 2.41 1.14 1.91 2.35 4.21 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Date 26/11/08 30/11/07 28/11/06 24/11/05 26/11/04 12/12/03 - -
Price 1.38 8.65 3.86 2.04 2.14 2.14 0.00 -
P/RPS 0.69 3.40 2.87 1.63 2.49 3.39 0.00 -
P/EPS 10.53 36.16 19.04 6.96 9.96 99.53 0.00 -
EY 9.49 2.77 5.25 14.38 10.04 1.00 0.00 -
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.70 2.46 1.45 1.77 2.58 3.24 0.00 -

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