[MTDACPI] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 86.66%
YoY- -0.51%
Quarter Report
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 152,708 159,560 156,099 153,880 147,742 118,652 106,081 -0.38%
PBT 7,422 -4,284 12,587 16,077 17,239 18,990 18,649 0.98%
Tax -522 -80 -1,951 -2,983 -4,078 -4,961 -6,546 2.72%
NP 6,900 -4,364 10,636 13,094 13,161 14,029 12,103 0.59%
-
NP to SH 6,268 -4,364 10,636 13,094 13,161 14,029 12,103 0.70%
-
Tax Rate 7.03% - 15.50% 18.55% 23.66% 26.12% 35.10% -
Total Cost 145,808 163,924 145,463 140,786 134,581 104,623 93,978 -0.46%
-
Net Worth 337,303 368,337 413,254 402,892 359,610 326,635 309,387 -0.09%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - 2,649 - - - - -
Div Payout % - - 24.91% - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 337,303 368,337 413,254 402,892 359,610 326,635 309,387 -0.09%
NOSH 132,796 133,455 132,453 132,530 123,577 81,658 80,152 -0.53%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 4.52% -2.74% 6.81% 8.51% 8.91% 11.82% 11.41% -
ROE 1.86% -1.18% 2.57% 3.25% 3.66% 4.30% 3.91% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 114.99 119.56 117.85 116.11 119.55 145.30 132.35 0.14%
EPS 4.72 -3.27 8.03 9.88 10.65 11.44 15.10 1.24%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.76 3.12 3.04 2.91 4.00 3.86 0.44%
Adjusted Per Share Value based on latest NOSH - 133,019
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 65.93 68.89 67.39 66.43 63.78 51.22 45.80 -0.38%
EPS 2.71 -1.88 4.59 5.65 5.68 6.06 5.23 0.70%
DPS 0.00 0.00 1.14 0.00 0.00 0.00 0.00 -
NAPS 1.4562 1.5902 1.7841 1.7394 1.5525 1.4101 1.3357 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.62 1.37 3.20 3.00 2.70 4.86 0.00 -
P/RPS 0.54 1.15 2.72 2.58 2.26 3.34 0.00 -100.00%
P/EPS 13.14 -41.90 39.85 30.36 25.35 28.29 0.00 -100.00%
EY 7.61 -2.39 2.51 3.29 3.94 3.53 0.00 -100.00%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.50 1.03 0.99 0.93 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 23/11/04 21/11/03 03/12/02 16/11/01 24/11/00 24/02/00 -
Price 0.64 1.17 3.20 2.84 2.85 4.40 7.00 -
P/RPS 0.56 0.98 2.72 2.45 2.38 3.03 5.29 2.41%
P/EPS 13.56 -35.78 39.85 28.74 26.76 25.61 46.36 1.31%
EY 7.38 -2.79 2.51 3.48 3.74 3.90 2.16 -1.29%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.42 1.03 0.93 0.98 1.10 1.81 2.12%

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