[MFCB] YoY Cumulative Quarter Result on 30-Sep-2001 [#1]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -66.03%
YoY- 24.28%
Quarter Report
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 154,657 99,853 96,009 80,705 72,017 81,608 0 -100.00%
PBT 15,079 15,184 12,338 12,719 9,114 8,949 0 -100.00%
Tax -7,483 -7,993 -7,447 -5,128 -3,006 -4,751 0 -100.00%
NP 7,596 7,191 4,891 7,591 6,108 4,198 0 -100.00%
-
NP to SH 7,596 7,191 4,891 7,591 6,108 4,198 0 -100.00%
-
Tax Rate 49.63% 52.64% 60.36% 40.32% 32.98% 53.09% - -
Total Cost 147,061 92,662 91,118 73,114 65,909 77,410 0 -100.00%
-
Net Worth 252,413 219,266 193,749 174,451 155,647 135,845 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 252,413 219,266 193,749 174,451 155,647 135,845 0 -100.00%
NOSH 235,900 235,770 236,280 235,745 235,830 235,842 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 4.91% 7.20% 5.09% 9.41% 8.48% 5.14% 0.00% -
ROE 3.01% 3.28% 2.52% 4.35% 3.92% 3.09% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 65.56 42.35 40.63 34.23 30.54 34.60 0.00 -100.00%
EPS 3.22 3.05 2.07 3.22 2.59 1.78 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.93 0.82 0.74 0.66 0.576 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 235,745
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 15.65 10.10 9.71 8.17 7.29 8.26 0.00 -100.00%
EPS 0.77 0.73 0.49 0.77 0.62 0.42 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2219 0.196 0.1765 0.1575 0.1374 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.94 0.85 0.58 0.36 0.45 0.00 0.00 -
P/RPS 1.43 2.01 1.43 1.05 1.47 0.00 0.00 -100.00%
P/EPS 29.19 27.87 28.02 11.18 17.37 0.00 0.00 -100.00%
EY 3.43 3.59 3.57 8.94 5.76 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 0.71 0.49 0.68 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/11/04 20/11/03 27/11/02 27/11/01 21/11/00 22/11/99 - -
Price 0.92 1.04 0.65 0.51 0.47 0.00 0.00 -
P/RPS 1.40 2.46 1.60 1.49 1.54 0.00 0.00 -100.00%
P/EPS 28.57 34.10 31.40 15.84 18.15 0.00 0.00 -100.00%
EY 3.50 2.93 3.18 6.31 5.51 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.12 0.79 0.69 0.71 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