[MMCCORP] YoY Quarter Result on 30-Apr-2003 [#1]

Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ--%
YoY- -95.81%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 CAGR
Revenue 508,006 424,514 238,667 212,964 0 54,665 50,902 59.60%
PBT 77,529 267,475 165,613 23,151 0 62,055 36,956 16.25%
Tax -14,341 -29,433 -29,334 -21,583 0 -24,664 -15,219 -1.20%
NP 63,188 238,042 136,279 1,568 0 37,391 21,737 24.21%
-
NP to SH 40,746 238,042 136,279 1,568 0 37,391 21,737 13.62%
-
Tax Rate 18.50% 11.00% 17.71% 93.23% - 39.75% 41.18% -
Total Cost 444,818 186,472 102,388 211,396 0 17,274 29,165 73.97%
-
Net Worth 3,861,747 1,227,949 855,967 1,198,400 0 2,074,489 1,921,920 15.23%
Dividend
31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 CAGR
Net Worth 3,861,747 1,227,949 855,967 1,198,400 0 2,074,489 1,921,920 15.23%
NOSH 1,520,373 1,126,559 1,126,272 1,119,999 859,906 836,487 839,266 12.83%
Ratio Analysis
31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 CAGR
NP Margin 12.44% 56.07% 57.10% 0.74% 0.00% 68.40% 42.70% -
ROE 1.06% 19.39% 15.92% 0.13% 0.00% 1.80% 1.13% -
Per Share
31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 CAGR
RPS 33.41 37.68 21.19 19.01 0.00 6.54 6.07 41.42%
EPS 2.68 21.13 12.10 0.14 0.00 4.47 2.59 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 1.09 0.76 1.07 0.00 2.48 2.29 2.12%
Adjusted Per Share Value based on latest NOSH - 1,119,999
31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 CAGR
RPS 16.68 13.94 7.84 6.99 0.00 1.80 1.67 59.63%
EPS 1.34 7.82 4.48 0.05 0.00 1.23 0.71 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2682 0.4033 0.2811 0.3936 0.00 0.6813 0.6312 15.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 CAGR
Date 31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 -
Price 2.38 1.99 2.21 2.05 2.05 3.18 1.78 -
P/RPS 7.12 5.28 10.43 10.78 0.00 48.66 29.35 -25.01%
P/EPS 88.81 9.42 18.26 1,464.29 0.00 71.14 68.73 5.34%
EY 1.13 10.62 5.48 0.07 0.00 1.41 1.46 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.83 2.91 1.92 0.00 1.28 0.78 3.86%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 30/04/03 31/03/03 30/04/02 30/04/01 CAGR
Date 29/05/06 26/05/05 26/05/04 26/06/03 - 01/07/02 29/06/01 -
Price 3.48 1.99 2.00 2.48 0.00 2.94 1.77 -
P/RPS 10.42 5.28 9.44 13.04 0.00 44.99 29.18 -18.88%
P/EPS 129.85 9.42 16.53 1,771.43 0.00 65.77 68.34 13.93%
EY 0.77 10.62 6.05 0.06 0.00 1.52 1.46 -12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.83 2.63 2.32 0.00 1.19 0.77 12.42%

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