[MTDACPI] YoY Quarter Result on 31-Dec-2002 [#3]

Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -1.55%
YoY- -13.71%
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 87,830 97,874 82,058 74,884 82,517 57,090 58,139 -0.43%
PBT -1,914 -2,444 3,350 6,898 9,679 7,512 8,790 -
Tax -4 -2,140 -900 -913 -2,743 -2,106 -558 5.38%
NP -1,918 -4,584 2,450 5,985 6,936 5,406 8,232 -
-
NP to SH -2,317 -4,584 2,450 5,985 6,936 5,406 8,232 -
-
Tax Rate - - 26.87% 13.24% 28.34% 28.04% 6.35% -
Total Cost 89,748 102,458 79,608 68,899 75,581 51,684 49,907 -0.62%
-
Net Worth 344,239 352,162 411,864 402,096 367,570 190,687 319,595 -0.07%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 5,256 3,972 7,962 3,776 - - -
Div Payout % - 0.00% 162.16% 133.04% 54.45% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 344,239 352,162 411,864 402,096 367,570 190,687 319,595 -0.07%
NOSH 132,399 131,404 132,432 132,705 125,880 95,343 80,705 -0.52%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -2.18% -4.68% 2.99% 7.99% 8.41% 9.47% 14.16% -
ROE -0.67% -1.30% 0.59% 1.49% 1.89% 2.84% 2.58% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 66.34 74.48 61.96 56.43 65.55 59.88 72.04 0.08%
EPS -1.74 -3.49 1.85 4.51 5.51 4.40 10.20 -
DPS 0.00 4.00 3.00 6.00 3.00 0.00 0.00 -
NAPS 2.60 2.68 3.11 3.03 2.92 2.00 3.96 0.44%
Adjusted Per Share Value based on latest NOSH - 132,705
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 37.92 42.25 35.43 32.33 35.62 24.65 25.10 -0.43%
EPS -1.00 -1.98 1.06 2.58 2.99 2.33 3.55 -
DPS 0.00 2.27 1.72 3.44 1.63 0.00 0.00 -
NAPS 1.4862 1.5204 1.7781 1.7359 1.5869 0.8232 1.3798 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.64 1.17 3.16 3.30 2.88 2.94 0.00 -
P/RPS 0.96 1.57 5.10 5.85 4.39 4.91 0.00 -100.00%
P/EPS -36.57 -33.54 170.81 73.17 52.27 51.85 0.00 -100.00%
EY -2.73 -2.98 0.59 1.37 1.91 1.93 0.00 -100.00%
DY 0.00 3.42 0.95 1.82 1.04 0.00 0.00 -
P/NAPS 0.25 0.44 1.02 1.09 0.99 1.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 23/02/05 18/02/04 24/02/03 17/04/02 23/02/01 24/02/00 -
Price 0.69 1.15 2.79 3.04 4.00 3.00 7.00 -
P/RPS 1.04 1.54 4.50 5.39 6.10 5.01 9.72 2.40%
P/EPS -39.43 -32.97 150.81 67.41 72.60 52.91 68.63 -
EY -2.54 -3.03 0.66 1.48 1.38 1.89 1.46 -
DY 0.00 3.48 1.08 1.97 0.75 0.00 0.00 -
P/NAPS 0.27 0.43 0.90 1.00 1.37 1.50 1.77 2.01%

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