[MTDACPI] YoY Quarter Result on 30-Sep-2002 [#2]

Announcement Date
03-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -13.34%
YoY- 17.97%
Quarter Report
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 80,652 90,502 75,269 83,389 69,898 60,400 55,999 -0.38%
PBT 2,633 -1,760 5,280 7,441 6,775 9,540 8,989 1.31%
Tax 2 -482 -1,041 -1,362 -1,622 -2,468 -3,048 -
NP 2,635 -2,242 4,239 6,079 5,153 7,072 5,941 0.86%
-
NP to SH 2,268 -2,242 4,239 6,079 5,153 7,072 5,941 1.02%
-
Tax Rate -0.08% - 19.72% 18.30% 23.94% 25.87% 33.91% -
Total Cost 78,017 92,744 71,030 77,310 64,745 53,328 50,058 -0.47%
-
Net Worth 336,884 370,534 413,302 404,379 361,330 326,274 309,895 -0.08%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 336,884 370,534 413,302 404,379 361,330 326,274 309,895 -0.08%
NOSH 132,631 134,251 132,468 133,019 124,168 81,568 80,283 -0.53%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.27% -2.48% 5.63% 7.29% 7.37% 11.71% 10.61% -
ROE 0.67% -0.61% 1.03% 1.50% 1.43% 2.17% 1.92% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 60.81 67.41 56.82 62.69 56.29 74.05 69.75 0.14%
EPS 1.71 -1.67 3.20 4.57 4.15 5.76 7.40 1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.76 3.12 3.04 2.91 4.00 3.86 0.44%
Adjusted Per Share Value based on latest NOSH - 133,019
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 34.82 39.07 32.50 36.00 30.18 26.08 24.18 -0.38%
EPS 0.98 -0.97 1.83 2.62 2.22 3.05 2.56 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4544 1.5997 1.7843 1.7458 1.5599 1.4086 1.3379 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.62 1.37 3.20 3.00 2.70 4.86 0.00 -
P/RPS 1.02 2.03 5.63 4.79 4.80 6.56 0.00 -100.00%
P/EPS 36.26 -82.04 100.00 65.65 65.06 56.06 0.00 -100.00%
EY 2.76 -1.22 1.00 1.52 1.54 1.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.50 1.03 0.99 0.93 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 23/11/04 21/11/03 03/12/02 16/11/01 24/11/00 24/02/00 -
Price 0.64 1.17 3.20 2.84 2.85 4.40 7.00 -
P/RPS 1.05 1.74 5.63 4.53 5.06 5.94 10.04 2.42%
P/EPS 37.43 -70.06 100.00 62.14 68.67 50.75 94.59 0.99%
EY 2.67 -1.43 1.00 1.61 1.46 1.97 1.06 -0.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.42 1.03 0.93 0.98 1.10 1.81 2.12%

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