[MWE] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2.0%
YoY- 55.88%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 549,841 643,588 629,511 495,565 455,029 557,372 385,416 6.09%
PBT 22,720 31,037 45,145 -2,503 -24,364 3,461 13,634 8.87%
Tax -4,370 -10,908 -28,055 -14,416 -13,986 -502 -5,136 -2.65%
NP 18,350 20,129 17,090 -16,919 -38,350 2,959 8,498 13.68%
-
NP to SH 19,080 20,129 17,090 -16,919 -38,350 -10,173 3,349 33.62%
-
Tax Rate 19.23% 35.15% 62.14% - - 14.50% 37.67% -
Total Cost 531,491 623,459 612,421 512,484 493,379 554,413 376,918 5.89%
-
Net Worth 284,387 268,584 226,490 250,000 233,099 267,308 264,480 1.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,565 8,804 4,135 2,082 - - 1,674 37.98%
Div Payout % 60.62% 43.74% 24.20% 0.00% - - 49.99% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 284,387 268,584 226,490 250,000 233,099 267,308 264,480 1.21%
NOSH 231,209 231,538 209,713 250,000 209,999 208,834 198,857 2.54%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.34% 3.13% 2.71% -3.41% -8.43% 0.53% 2.20% -
ROE 6.71% 7.49% 7.55% -6.77% -16.45% -3.81% 1.27% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 237.81 277.96 300.18 198.23 216.68 266.90 193.82 3.46%
EPS 8.25 8.69 8.15 -6.77 -18.26 -4.87 1.68 30.35%
DPS 5.00 3.80 2.00 0.83 0.00 0.00 0.84 34.60%
NAPS 1.23 1.16 1.08 1.00 1.11 1.28 1.33 -1.29%
Adjusted Per Share Value based on latest NOSH - 250,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 237.45 277.94 271.86 214.01 196.51 240.70 166.44 6.09%
EPS 8.24 8.69 7.38 -7.31 -16.56 -4.39 1.45 33.56%
DPS 4.99 3.80 1.79 0.90 0.00 0.00 0.72 38.05%
NAPS 1.2281 1.1599 0.9781 1.0796 1.0067 1.1544 1.1422 1.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.62 0.63 0.57 0.41 0.54 0.54 1.16 -
P/RPS 0.26 0.23 0.19 0.21 0.25 0.20 0.60 -13.00%
P/EPS 7.51 7.25 6.99 -6.06 -2.96 -11.09 68.88 -30.87%
EY 13.31 13.80 14.30 -16.51 -33.82 -9.02 1.45 44.67%
DY 8.06 6.04 3.51 2.03 0.00 0.00 0.73 49.19%
P/NAPS 0.50 0.54 0.53 0.41 0.49 0.42 0.87 -8.81%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 25/08/04 20/08/03 28/08/02 29/08/01 30/08/00 -
Price 0.69 0.63 0.56 0.48 0.50 0.62 1.39 -
P/RPS 0.29 0.23 0.19 0.24 0.23 0.23 0.72 -14.05%
P/EPS 8.36 7.25 6.87 -7.09 -2.74 -12.73 82.54 -31.71%
EY 11.96 13.80 14.55 -14.10 -36.52 -7.86 1.21 46.46%
DY 7.25 6.04 3.57 1.74 0.00 0.00 0.61 51.03%
P/NAPS 0.56 0.54 0.52 0.48 0.45 0.48 1.05 -9.94%

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