[MMCCORP] YoY Quarter Result on 31-Jan-2003 [#4]

Announcement Date
03-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -46.56%
YoY- 191.1%
View:
Show?
Quarter Result
31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 409,034 458,372 0 186,099 279,515 122,079 306,205 6.06%
PBT 90,368 130,384 0 43,766 -46,458 306,707 -41,326 -
Tax -41,504 -38,411 0 -25,278 52,809 26,854 41,326 -
NP 48,864 91,973 0 18,488 6,351 333,561 0 -
-
NP to SH 48,864 91,973 0 18,488 6,351 333,561 -23,515 -
-
Tax Rate 45.93% 29.46% - 57.76% - -8.76% - -
Total Cost 360,170 366,399 0 167,611 273,164 -211,482 306,205 3.35%
-
Net Worth 979,531 720,473 712,270 902,902 2,022,292 16,569,042 1,581,613 -9.27%
Dividend
31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div - 56,287 - 42,995 16,713 4,360 41,841 -
Div Payout % - 61.20% - 232.56% 263.16% 1.31% 0.00% -
Equity
31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 979,531 720,473 712,270 902,902 2,022,292 16,569,042 1,581,613 -9.27%
NOSH 1,125,898 1,125,740 1,130,588 859,906 835,657 7,267,123 836,832 6.21%
Ratio Analysis
31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 11.95% 20.07% 0.00% 9.93% 2.27% 273.23% 0.00% -
ROE 4.99% 12.77% 0.00% 2.05% 0.31% 2.01% -1.49% -
Per Share
31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 36.33 40.72 0.00 21.64 33.45 1.68 36.59 -0.14%
EPS 4.34 8.17 0.00 2.12 0.76 4.59 -2.81 -
DPS 0.00 5.00 0.00 5.00 2.00 0.06 5.00 -
NAPS 0.87 0.64 0.63 1.05 2.42 2.28 1.89 -14.58%
Adjusted Per Share Value based on latest NOSH - 859,906
31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 13.43 15.05 0.00 6.11 9.18 4.01 10.06 6.04%
EPS 1.60 3.02 0.00 0.61 0.21 10.95 -0.77 -
DPS 0.00 1.85 0.00 1.41 0.55 0.14 1.37 -
NAPS 0.3217 0.2366 0.2339 0.2965 0.6641 5.4412 0.5194 -9.27%
Price Multiplier on Financial Quarter End Date
31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/12/04 30/01/04 31/12/03 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 2.03 2.09 2.20 2.14 2.04 1.95 1.85 -
P/RPS 5.59 5.13 0.00 9.89 6.10 116.08 5.06 2.04%
P/EPS 46.77 25.58 0.00 99.53 268.42 42.48 -65.84 -
EY 2.14 3.91 0.00 1.00 0.37 2.35 -1.52 -
DY 0.00 2.39 0.00 2.34 0.98 0.03 2.70 -
P/NAPS 2.33 3.27 3.49 2.04 0.84 0.86 0.98 19.24%
Price Multiplier on Announcement Date
31/12/04 31/01/04 31/12/03 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 24/02/05 29/03/04 - 03/04/03 28/03/02 29/03/01 28/03/00 -
Price 2.04 2.29 0.00 2.05 2.63 1.60 2.24 -
P/RPS 5.62 5.62 0.00 9.47 7.86 95.24 6.12 -1.71%
P/EPS 47.00 28.03 0.00 95.35 346.05 34.86 -79.72 -
EY 2.13 3.57 0.00 1.05 0.29 2.87 -1.25 -
DY 0.00 2.18 0.00 2.44 0.76 0.04 2.23 -
P/NAPS 2.34 3.58 0.00 1.95 1.09 0.70 1.19 14.73%

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