[MTDACPI] YoY TTM Result on 30-Jun-2001 [#1]

Announcement Date
22-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 4.01%
YoY- -16.89%
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 295,527 318,980 302,560 249,385 217,502 50,082 -1.84%
PBT -30,482 28,070 32,064 34,246 38,246 9,660 -
Tax -4,915 -4,679 -6,019 -6,985 -5,445 -3,498 -0.35%
NP -35,397 23,391 26,045 27,261 32,801 6,162 -
-
NP to SH -35,397 23,391 26,045 27,261 32,801 6,162 -
-
Tax Rate - 16.67% 18.77% 20.40% 14.24% 36.21% -
Total Cost 330,924 295,589 276,515 222,124 184,701 43,920 -2.10%
-
Net Worth 367,371 409,249 393,685 356,048 325,854 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 3,972 10,611 6,323 7,623 6,483 - -100.00%
Div Payout % 0.00% 45.36% 24.28% 27.96% 19.77% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 367,371 409,249 393,685 356,048 325,854 0 -100.00%
NOSH 132,624 132,443 132,109 123,200 81,463 79,922 -0.53%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -11.98% 7.33% 8.61% 10.93% 15.08% 12.30% -
ROE -9.64% 5.72% 6.62% 7.66% 10.07% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 222.83 240.84 229.02 202.42 266.99 62.66 -1.32%
EPS -26.69 17.66 19.71 22.13 40.26 7.71 -
DPS 3.00 8.00 4.79 6.19 8.00 0.00 -100.00%
NAPS 2.77 3.09 2.98 2.89 4.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 123,200
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 127.58 137.71 130.62 107.66 93.90 21.62 -1.84%
EPS -15.28 10.10 11.24 11.77 14.16 2.66 -
DPS 1.72 4.58 2.73 3.29 2.80 0.00 -100.00%
NAPS 1.586 1.7668 1.6996 1.5371 1.4068 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.70 2.95 3.20 2.30 6.00 0.00 -
P/RPS 0.76 1.22 1.40 1.14 2.25 0.00 -100.00%
P/EPS -6.37 16.70 16.23 10.39 14.90 0.00 -100.00%
EY -15.70 5.99 6.16 9.62 6.71 0.00 -100.00%
DY 1.76 2.71 1.50 2.69 1.33 0.00 -100.00%
P/NAPS 0.61 0.95 1.07 0.80 1.50 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/04 19/08/03 23/08/02 22/08/01 25/08/00 - -
Price 1.50 3.06 3.14 2.93 5.05 0.00 -
P/RPS 0.67 1.27 1.37 1.45 1.89 0.00 -100.00%
P/EPS -5.62 17.33 15.93 13.24 12.54 0.00 -100.00%
EY -17.79 5.77 6.28 7.55 7.97 0.00 -100.00%
DY 2.00 2.61 1.52 2.11 1.58 0.00 -100.00%
P/NAPS 0.54 0.99 1.05 1.01 1.26 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