[MTDACPI] YoY Quarter Result on 31-Dec-2001 [#3]

Announcement Date
17-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 34.6%
YoY- 28.3%
Quarter Report
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 97,874 82,058 74,884 82,517 57,090 58,139 0 -100.00%
PBT -2,444 3,350 6,898 9,679 7,512 8,790 0 -100.00%
Tax -2,140 -900 -913 -2,743 -2,106 -558 0 -100.00%
NP -4,584 2,450 5,985 6,936 5,406 8,232 0 -100.00%
-
NP to SH -4,584 2,450 5,985 6,936 5,406 8,232 0 -100.00%
-
Tax Rate - 26.87% 13.24% 28.34% 28.04% 6.35% - -
Total Cost 102,458 79,608 68,899 75,581 51,684 49,907 0 -100.00%
-
Net Worth 352,162 411,864 402,096 367,570 190,687 319,595 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 5,256 3,972 7,962 3,776 - - - -100.00%
Div Payout % 0.00% 162.16% 133.04% 54.45% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 352,162 411,864 402,096 367,570 190,687 319,595 0 -100.00%
NOSH 131,404 132,432 132,705 125,880 95,343 80,705 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -4.68% 2.99% 7.99% 8.41% 9.47% 14.16% 0.00% -
ROE -1.30% 0.59% 1.49% 1.89% 2.84% 2.58% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 74.48 61.96 56.43 65.55 59.88 72.04 0.00 -100.00%
EPS -3.49 1.85 4.51 5.51 4.40 10.20 0.00 -100.00%
DPS 4.00 3.00 6.00 3.00 0.00 0.00 0.00 -100.00%
NAPS 2.68 3.11 3.03 2.92 2.00 3.96 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 125,880
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 42.25 35.43 32.33 35.62 24.65 25.10 0.00 -100.00%
EPS -1.98 1.06 2.58 2.99 2.33 3.55 0.00 -100.00%
DPS 2.27 1.72 3.44 1.63 0.00 0.00 0.00 -100.00%
NAPS 1.5204 1.7781 1.7359 1.5869 0.8232 1.3798 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.17 3.16 3.30 2.88 2.94 0.00 0.00 -
P/RPS 1.57 5.10 5.85 4.39 4.91 0.00 0.00 -100.00%
P/EPS -33.54 170.81 73.17 52.27 51.85 0.00 0.00 -100.00%
EY -2.98 0.59 1.37 1.91 1.93 0.00 0.00 -100.00%
DY 3.42 0.95 1.82 1.04 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 1.02 1.09 0.99 1.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 18/02/04 24/02/03 17/04/02 23/02/01 24/02/00 - -
Price 1.15 2.79 3.04 4.00 3.00 7.00 0.00 -
P/RPS 1.54 4.50 5.39 6.10 5.01 9.72 0.00 -100.00%
P/EPS -32.97 150.81 67.41 72.60 52.91 68.63 0.00 -100.00%
EY -3.03 0.66 1.48 1.38 1.89 1.46 0.00 -100.00%
DY 3.48 1.08 1.97 0.75 0.00 0.00 0.00 -100.00%
P/NAPS 0.43 0.90 1.00 1.37 1.50 1.77 0.00 -100.00%

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