[MCEMENT] YoY Cumulative Quarter Result on 30-Sep-1999 [#3]

Announcement Date
19-Jan-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 22.39%
YoY--%
View:
Show?
Cumulative Result
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,279,103 1,253,664 1,178,402 1,001,291 -0.25%
PBT 68,376 49,835 67,790 9,277 -2.03%
Tax -12,096 -5,591 -18,938 -1,745 -1.97%
NP 56,280 44,244 48,852 7,532 -2.05%
-
NP to SH 56,280 44,244 48,852 7,532 -2.05%
-
Tax Rate 17.69% 11.22% 27.94% 18.81% -
Total Cost 1,222,823 1,209,420 1,129,550 993,759 -0.21%
-
Net Worth 2,106,892 2,082,070 2,040,289 215,199 -2.32%
Dividend
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,106,892 2,082,070 2,040,289 215,199 -2.32%
NOSH 2,886,153 2,891,764 2,873,646 413,846 -1.98%
Ratio Analysis
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.40% 3.53% 4.15% 0.75% -
ROE 2.67% 2.12% 2.39% 3.50% -
Per Share
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 44.32 43.35 41.01 241.95 1.76%
EPS 1.95 1.53 1.70 1.82 -0.07%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.71 0.52 -0.34%
Adjusted Per Share Value based on latest NOSH - 417,575
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 95.64 93.73 88.11 74.86 -0.25%
EPS 4.21 3.31 3.65 0.56 -2.05%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.5753 1.5567 1.5255 0.1609 -2.32%
Price Multiplier on Financial Quarter End Date
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/02 28/09/01 29/09/00 - -
Price 2.67 2.97 3.80 0.00 -
P/RPS 6.02 6.85 9.27 0.00 -100.00%
P/EPS 136.92 194.12 223.53 0.00 -100.00%
EY 0.73 0.52 0.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 4.13 5.35 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 21/11/02 23/11/01 29/11/00 19/01/00 -
Price 2.40 3.13 4.07 4.10 -
P/RPS 5.42 7.22 9.93 1.69 -1.19%
P/EPS 123.08 204.58 239.41 225.27 0.62%
EY 0.81 0.49 0.42 0.44 -0.62%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 4.35 5.73 7.88 0.90%

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