[MAS] YoY TTM Result on 31-Mar-2002 [#4]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 3.39%
YoY- -329.75%
View:
Show?
TTM Result
31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 12,324,636 8,780,819 8,795,843 8,458,671 8,973,345 8,160,737 7.42%
PBT -1,108,280 345,166 333,936 -932,830 -912,375 -236,889 30.74%
Tax -33,955 115,978 2,595 331,619 912,375 236,889 -
NP -1,142,235 461,144 336,531 -601,211 0 0 -
-
NP to SH -1,143,925 461,144 336,531 -921,901 -214,520 -301,401 26.07%
-
Tax Rate - -33.60% -0.78% - - - -
Total Cost 13,466,871 8,319,675 8,459,312 9,059,882 8,973,345 8,160,737 9.09%
-
Net Worth 2,030,111 3,020,253 2,451,127 1,524,737 1,647,768 0 -
Dividend
31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 31,205 - - - - - -
Div Payout % 0.00% - - - - - -
Equity
31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,030,111 3,020,253 2,451,127 1,524,737 1,647,768 0 -
NOSH 1,253,155 1,253,217 1,178,426 770,069 769,985 0 -
Ratio Analysis
31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -9.27% 5.25% 3.83% -7.11% 0.00% 0.00% -
ROE -56.35% 15.27% 13.73% -60.46% -13.02% 0.00% -
Per Share
31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 983.49 700.66 746.41 1,098.43 1,165.39 0.00 -
EPS -91.28 36.80 28.56 -119.72 -27.86 0.00 -
DPS 2.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 2.41 2.08 1.98 2.14 1.74 -1.23%
Adjusted Per Share Value based on latest NOSH - 770,069
31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 73.81 52.58 52.67 50.65 53.74 48.87 7.42%
EPS -6.85 2.76 2.02 -5.52 -1.28 -1.80 26.13%
DPS 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1809 0.1468 0.0913 0.0987 1.74 -37.01%
Price Multiplier on Financial Quarter End Date
31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/12/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.84 5.50 3.32 3.72 3.42 4.04 -
P/RPS 0.29 0.78 0.44 0.34 0.29 0.00 -
P/EPS -3.11 14.95 11.63 -3.11 -12.28 0.00 -
EY -32.14 6.69 8.60 -32.18 -8.15 0.00 -
DY 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.28 1.60 1.88 1.60 2.32 -4.78%
Price Multiplier on Announcement Date
31/12/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/02/06 24/05/04 20/05/03 29/05/02 29/05/01 - -
Price 3.00 4.70 3.34 4.18 2.52 0.00 -
P/RPS 0.31 0.67 0.45 0.38 0.22 0.00 -
P/EPS -3.29 12.77 11.70 -3.49 -9.05 0.00 -
EY -30.43 7.83 8.55 -28.64 -11.06 0.00 -
DY 0.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.95 1.61 2.11 1.18 0.00 -

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