[MTDACPI] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 20.85%
YoY- -14.72%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 311,255 345,768 307,299 310,582 309,914 231,448 209,118 6.84%
PBT -102,893 -35,386 -20,651 28,353 33,892 33,048 37,948 -
Tax -85 1,385 -6,227 -5,296 -6,854 -6,763 -5,933 -50.70%
NP -102,978 -34,001 -26,878 23,057 27,038 26,285 32,015 -
-
NP to SH -104,373 -34,001 -26,878 23,057 27,038 26,285 32,015 -
-
Tax Rate - - - 18.68% 20.22% 20.46% 15.63% -
Total Cost 414,233 379,769 334,177 287,525 282,876 205,163 177,103 15.20%
-
Net Worth 227,182 341,726 370,171 403,022 367,846 269,261 324,909 -5.78%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,328 5,339 6,633 10,605 6,255 7,638 - -
Div Payout % 0.00% 0.00% 0.00% 46.00% 23.14% 29.06% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 227,182 341,726 370,171 403,022 367,846 269,261 324,909 -5.78%
NOSH 132,855 133,486 132,677 132,573 125,117 95,482 80,823 8.63%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -33.08% -9.83% -8.75% 7.42% 8.72% 11.36% 15.31% -
ROE -45.94% -9.95% -7.26% 5.72% 7.35% 9.76% 9.85% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 234.28 259.03 231.61 234.27 247.70 242.40 258.74 -1.64%
EPS -78.57 -25.59 -20.20 17.39 21.61 20.65 39.70 -
DPS 1.00 4.00 5.00 8.00 5.00 8.00 0.00 -
NAPS 1.71 2.56 2.79 3.04 2.94 2.82 4.02 -13.27%
Adjusted Per Share Value based on latest NOSH - 132,526
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 134.37 149.27 132.67 134.08 133.80 99.92 90.28 6.84%
EPS -45.06 -14.68 -11.60 9.95 11.67 11.35 13.82 -
DPS 0.57 2.31 2.86 4.58 2.70 3.30 0.00 -
NAPS 0.9808 1.4753 1.5981 1.7399 1.5881 1.1625 1.4027 -5.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.01 1.03 2.73 2.83 3.16 2.03 6.45 -
P/RPS 0.43 0.40 1.18 1.21 1.28 0.84 2.49 -25.36%
P/EPS -1.29 -4.04 -13.48 16.27 14.62 7.37 16.28 -
EY -77.78 -24.73 -7.42 6.15 6.84 13.56 6.14 -
DY 0.99 3.88 1.83 2.83 1.58 3.94 0.00 -
P/NAPS 0.59 0.40 0.98 0.93 1.07 0.72 1.60 -15.31%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 28/05/04 30/05/03 24/05/02 30/05/01 26/05/00 -
Price 0.88 0.80 1.99 2.94 3.34 2.24 6.20 -
P/RPS 0.38 0.31 0.86 1.25 1.35 0.92 2.40 -26.43%
P/EPS -1.12 -3.14 -9.82 16.90 15.46 8.14 15.65 -
EY -89.27 -31.84 -10.18 5.92 6.47 12.29 6.39 -
DY 1.14 5.00 2.51 2.72 1.50 3.57 0.00 -
P/NAPS 0.51 0.31 0.71 0.97 1.14 0.79 1.54 -16.81%

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