[MMCCORP] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 76.18%
YoY- 16.5%
Quarter Report
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,307,945 2,165,996 1,992,602 1,367,061 789,594 474,007 373,807 35.42%
PBT 176,785 183,259 306,253 271,579 206,022 84,328 103,517 9.32%
Tax 11,545 -33,904 -69,178 -38,628 -28,883 -14,650 -47,306 -
NP 188,330 149,355 237,075 232,951 177,139 69,678 56,211 22.31%
-
NP to SH 89,281 5,851 125,922 161,941 139,005 48,445 56,211 8.01%
-
Tax Rate -6.53% 18.50% 22.59% 14.22% 14.02% 17.37% 45.70% -
Total Cost 2,119,615 2,016,641 1,755,527 1,134,110 612,455 404,329 317,596 37.19%
-
Net Worth 6,745,661 7,082,409 5,958,260 5,144,366 3,928,071 1,239,290 878,648 40.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 6,745,661 7,082,409 5,958,260 5,144,366 3,928,071 1,239,290 878,648 40.43%
NOSH 3,038,586 3,558,999 3,071,268 1,522,001 1,522,508 1,126,627 1,126,472 17.97%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.16% 6.90% 11.90% 17.04% 22.43% 14.70% 15.04% -
ROE 1.32% 0.08% 2.11% 3.15% 3.54% 3.91% 6.40% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 75.95 60.86 64.88 89.82 51.86 42.07 33.18 14.79%
EPS 2.93 0.20 4.10 10.64 9.13 4.30 4.99 -8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.99 1.94 3.38 2.58 1.10 0.78 19.03%
Adjusted Per Share Value based on latest NOSH - 1,522,001
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 75.79 71.13 65.44 44.89 25.93 15.57 12.28 35.41%
EPS 2.93 0.19 4.14 5.32 4.56 1.59 1.85 7.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2153 2.3258 1.9567 1.6894 1.29 0.407 0.2885 40.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.39 2.13 2.76 7.80 3.20 1.93 1.90 -
P/RPS 3.15 3.50 4.25 8.68 6.17 4.59 5.73 -9.48%
P/EPS 81.34 1,295.62 67.32 73.31 35.05 44.88 38.08 13.47%
EY 1.23 0.08 1.49 1.36 2.85 2.23 2.63 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 1.42 2.31 1.24 1.75 2.44 -12.69%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 18/08/09 27/08/08 27/08/07 24/08/06 25/08/05 26/08/04 -
Price 2.54 2.48 2.00 7.35 3.20 2.18 1.87 -
P/RPS 3.34 4.07 3.08 8.18 6.17 5.18 5.64 -8.35%
P/EPS 86.45 1,508.51 48.78 69.08 35.05 50.70 37.47 14.94%
EY 1.16 0.07 2.05 1.45 2.85 1.97 2.67 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.25 1.03 2.17 1.24 1.98 2.40 -11.66%

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