[MWE] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 266.21%
YoY- 120.99%
Quarter Report
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 306,843 234,574 229,217 267,295 186,811 167,564 -0.63%
PBT 20,877 6,004 6,257 9,890 9,093 12,160 -0.56%
Tax -12,660 -6,986 -6,257 -6,931 -7,754 -6,385 -0.71%
NP 8,217 -982 0 2,959 1,339 5,775 -0.37%
-
NP to SH 8,217 -982 -2,593 2,959 1,339 5,775 -0.37%
-
Tax Rate 60.64% 116.36% 100.00% 70.08% 85.27% 52.51% -
Total Cost 298,626 235,556 229,217 264,336 185,472 161,789 -0.64%
-
Net Worth 226,965 208,936 232,115 268,618 265,801 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 226,965 208,936 232,115 268,618 265,801 0 -100.00%
NOSH 210,153 208,936 209,112 209,858 199,850 165,472 -0.25%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 2.68% -0.42% 0.00% 1.11% 0.72% 3.45% -
ROE 3.62% -0.47% -1.12% 1.10% 0.50% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 146.01 112.27 109.61 127.37 93.48 101.26 -0.38%
EPS 3.91 -0.47 -1.24 1.41 0.67 3.49 -0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.00 1.11 1.28 1.33 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 208,834
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 132.51 101.30 98.99 115.43 80.68 72.36 -0.63%
EPS 3.55 -0.42 -1.12 1.28 0.58 2.49 -0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9802 0.9023 1.0024 1.16 1.1479 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.57 0.41 0.54 0.54 1.16 0.00 -
P/RPS 0.39 0.37 0.49 0.42 1.24 0.00 -100.00%
P/EPS 14.58 -87.23 -43.55 38.30 173.13 0.00 -100.00%
EY 6.86 -1.15 -2.30 2.61 0.58 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.49 0.42 0.87 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/04 20/08/03 28/08/02 29/08/01 30/08/00 - -
Price 0.56 0.48 0.50 0.62 1.39 0.00 -
P/RPS 0.38 0.43 0.46 0.49 1.49 0.00 -100.00%
P/EPS 14.32 -102.13 -40.32 43.97 207.46 0.00 -100.00%
EY 6.98 -0.98 -2.48 2.27 0.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.45 0.48 1.05 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