[MKLAND] YoY Quarter Result on 30-Jun-2008 [#4]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -15986.5%
YoY- -885.38%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 125,864 84,776 22,078 17,029 0 77,351 230,993 -9.62%
PBT 6,248 4,638 -43,188 -51,313 2,119 -4,986 33,843 -24.53%
Tax -3,066 -695 48,222 13,662 2,675 7,321 -4,472 -6.09%
NP 3,182 3,943 5,034 -37,651 4,794 2,335 29,371 -30.94%
-
NP to SH 3,182 3,943 5,034 -37,651 4,794 2,335 29,371 -30.94%
-
Tax Rate 49.07% 14.98% - - -126.24% - 13.21% -
Total Cost 122,682 80,833 17,044 54,680 -4,794 75,016 201,622 -7.94%
-
Net Worth 1,057,920 1,008,205 994,814 977,477 1,042,694 1,082,842 1,063,641 -0.08%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - 24,173 -
Div Payout % - - - - - - 82.30% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,057,920 1,008,205 994,814 977,477 1,042,694 1,082,842 1,063,641 -0.08%
NOSH 1,216,000 1,214,705 1,198,571 1,206,762 1,198,499 1,203,157 1,208,683 0.10%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.53% 4.65% 22.80% -221.10% 0.00% 3.02% 12.72% -
ROE 0.30% 0.39% 0.51% -3.85% 0.46% 0.22% 2.76% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.35 6.98 1.84 1.41 0.00 6.43 19.11 -9.71%
EPS 0.26 0.33 0.42 -3.12 0.40 0.19 2.43 -31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.87 0.83 0.83 0.81 0.87 0.90 0.88 -0.19%
Adjusted Per Share Value based on latest NOSH - 1,206,762
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.82 7.29 1.90 1.46 0.00 6.65 19.86 -9.62%
EPS 0.27 0.34 0.43 -3.24 0.41 0.20 2.52 -31.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
NAPS 0.9094 0.8667 0.8551 0.8402 0.8963 0.9308 0.9143 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.37 0.31 0.43 0.28 1.04 0.67 1.10 -
P/RPS 3.57 4.44 23.34 19.84 0.00 10.42 5.76 -7.65%
P/EPS 141.40 95.50 102.38 -8.97 260.00 345.23 45.27 20.89%
EY 0.71 1.05 0.98 -11.14 0.38 0.29 2.21 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.43 0.37 0.52 0.35 1.20 0.74 1.25 -16.28%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 27/08/09 26/08/08 29/08/07 30/08/06 01/09/05 -
Price 0.29 0.31 0.41 0.17 0.89 0.56 0.97 -
P/RPS 2.80 4.44 22.26 12.05 0.00 8.71 5.08 -9.44%
P/EPS 110.82 95.50 97.62 -5.45 222.50 288.55 39.92 18.54%
EY 0.90 1.05 1.02 -18.35 0.45 0.35 2.51 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
P/NAPS 0.33 0.37 0.49 0.21 1.02 0.62 1.10 -18.17%

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