[MKH] YoY Quarter Result on 30-Jun-2002 [#3]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- -13.93%
YoY- 183.49%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 50,045 74,796 69,144 38,752 26,320 24,337 0 -100.00%
PBT 13,681 21,993 23,519 7,779 4,038 5,550 0 -100.00%
Tax -3,897 -6,326 -7,222 -1,613 -1,863 -1,880 0 -100.00%
NP 9,784 15,667 16,297 6,166 2,175 3,670 0 -100.00%
-
NP to SH 9,784 15,667 16,297 6,166 2,175 3,670 0 -100.00%
-
Tax Rate 28.48% 28.76% 30.71% 20.74% 46.14% 33.87% - -
Total Cost 40,261 59,129 52,847 32,586 24,145 20,667 0 -100.00%
-
Net Worth 413,188 382,228 349,320 299,274 274,486 231,038 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 413,188 382,228 349,320 299,274 274,486 231,038 0 -100.00%
NOSH 194,900 145,333 139,171 95,007 94,978 95,077 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 19.55% 20.95% 23.57% 15.91% 8.26% 15.08% 0.00% -
ROE 2.37% 4.10% 4.67% 2.06% 0.79% 1.59% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 25.68 51.46 49.68 40.79 27.71 25.60 0.00 -100.00%
EPS 5.02 10.78 11.71 6.49 2.29 3.86 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.63 2.51 3.15 2.89 2.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 95,007
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 8.53 12.75 11.79 6.61 4.49 4.15 0.00 -100.00%
EPS 1.67 2.67 2.78 1.05 0.37 0.63 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7044 0.6517 0.5956 0.5102 0.468 0.3939 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.74 1.59 1.00 1.73 1.07 1.86 0.00 -
P/RPS 2.88 3.09 2.01 4.24 3.86 7.27 0.00 -100.00%
P/EPS 14.74 14.75 8.54 26.66 46.72 48.19 0.00 -100.00%
EY 6.78 6.78 11.71 3.75 2.14 2.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.60 0.40 0.55 0.37 0.77 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 24/08/04 28/08/03 27/08/02 27/08/01 25/08/00 - -
Price 0.66 1.13 1.16 1.79 1.20 1.94 0.00 -
P/RPS 2.57 2.20 2.33 4.39 4.33 7.58 0.00 -100.00%
P/EPS 13.15 10.48 9.91 27.58 52.40 50.26 0.00 -100.00%
EY 7.61 9.54 10.09 3.63 1.91 1.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.46 0.57 0.42 0.80 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