[MMCCORP] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.25%
YoY- -11.09%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Revenue 2,277,728 1,750,404 750,084 509,005 356,967 252,007 0 -
PBT 251,953 258,629 173,527 78,363 99,412 37,266 0 -
Tax -59,709 -54,386 -13,784 -13,888 -49,961 -25,734 0 -
NP 192,244 204,243 159,743 64,475 49,451 11,532 0 -
-
NP to SH 116,098 110,390 128,855 43,965 49,451 11,532 0 -
-
Tax Rate 23.70% 21.03% 7.94% 17.72% 50.26% 69.05% - -
Total Cost 2,085,484 1,546,161 590,341 444,530 307,516 240,475 0 -
-
Net Worth 6,018,764 5,344,398 4,066,700 1,296,403 934,950 746,188 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Net Worth 6,018,764 5,344,398 4,066,700 1,296,403 934,950 746,188 0 -
NOSH 3,055,210 1,522,620 1,523,108 1,127,307 1,126,446 1,130,588 1,118,989 22.22%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
NP Margin 8.44% 11.67% 21.30% 12.67% 13.85% 4.58% 0.00% -
ROE 1.93% 2.07% 3.17% 3.39% 5.29% 1.55% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
RPS 74.55 114.96 49.25 45.15 31.69 22.29 0.00 -
EPS 3.80 7.25 8.46 3.90 4.39 1.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 3.51 2.67 1.15 0.83 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,127,307
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
RPS 74.80 57.48 24.63 16.72 11.72 8.28 0.00 -
EPS 3.81 3.63 4.23 1.44 1.62 0.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9765 1.7551 1.3355 0.4257 0.307 0.245 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 31/10/03 30/09/03 -
Price 2.19 8.45 3.04 2.20 1.95 2.78 2.54 -
P/RPS 2.94 7.35 6.17 4.87 6.15 12.47 0.00 -
P/EPS 57.63 116.55 35.93 56.41 44.42 272.55 0.00 -
EY 1.74 0.86 2.78 1.77 2.25 0.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.41 1.14 1.91 2.35 4.21 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/10/03 30/09/03 CAGR
Date 26/11/08 30/11/07 28/11/06 24/11/05 26/11/04 12/12/03 - -
Price 1.38 8.65 3.86 2.04 2.14 2.14 0.00 -
P/RPS 1.85 7.52 7.84 4.52 6.75 9.60 0.00 -
P/EPS 36.32 119.31 45.63 52.31 48.75 209.80 0.00 -
EY 2.75 0.84 2.19 1.91 2.05 0.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 2.46 1.45 1.77 2.58 3.24 0.00 -

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