[MAEMODE] YoY Quarter Result on 30-Nov-2000 [#2]

Announcement Date
17-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
30-Nov-2000 [#2]
Profit Trend
QoQ- -16.63%
YoY- -4.62%
View:
Show?
Quarter Result
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 36,566 30,429 22,328 21,851 21,379 0 -100.00%
PBT 2,211 1,136 1,934 2,546 2,440 0 -100.00%
Tax -784 11 -540 -832 -643 0 -100.00%
NP 1,427 1,147 1,394 1,714 1,797 0 -100.00%
-
NP to SH 1,427 1,147 1,394 1,714 1,797 0 -100.00%
-
Tax Rate 35.46% -0.97% 27.92% 32.68% 26.35% - -
Total Cost 35,139 29,282 20,934 20,137 19,582 0 -100.00%
-
Net Worth 90,642 83,418 75,467 68,692 62,647 0 -100.00%
Dividend
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 90,642 83,418 75,467 68,692 62,647 0 -100.00%
NOSH 61,244 54,880 32,955 33,025 32,972 0 -100.00%
Ratio Analysis
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 3.90% 3.77% 6.24% 7.84% 8.41% 0.00% -
ROE 1.57% 1.38% 1.85% 2.50% 2.87% 0.00% -
Per Share
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 59.70 55.45 67.75 66.16 64.84 0.00 -100.00%
EPS 2.33 2.09 4.23 5.19 5.45 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.52 2.29 2.08 1.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 33,025
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 34.17 28.44 20.87 20.42 19.98 0.00 -100.00%
EPS 1.33 1.07 1.30 1.60 1.68 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8471 0.7796 0.7053 0.6419 0.5855 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 28/11/03 29/11/02 30/11/01 30/11/00 - - -
Price 1.29 1.05 2.10 3.18 0.00 0.00 -
P/RPS 2.16 1.89 3.10 4.81 0.00 0.00 -100.00%
P/EPS 55.36 50.24 49.65 61.27 0.00 0.00 -100.00%
EY 1.81 1.99 2.01 1.63 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.69 0.92 1.53 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 30/01/04 28/01/03 30/01/02 17/01/01 18/01/00 - -
Price 1.44 1.02 2.28 2.15 3.58 0.00 -
P/RPS 2.41 1.84 3.37 3.25 5.52 0.00 -100.00%
P/EPS 61.80 48.80 53.90 41.43 65.69 0.00 -100.00%
EY 1.62 2.05 1.86 2.41 1.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.67 1.00 1.03 1.88 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