[MTDACPI] YoY TTM Result on 30-Sep-2001 [#2]

Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -7.04%
YoY- -25.32%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 310,760 310,860 316,051 258,883 221,903 106,081 -1.12%
PBT -37,522 25,909 32,730 31,481 38,797 18,649 -
Tax -4,356 -4,358 -5,759 -6,139 -4,865 -6,546 0.42%
NP -41,878 21,551 26,971 25,342 33,932 12,103 -
-
NP to SH -41,878 21,551 26,971 25,342 33,932 12,103 -
-
Tax Rate - 16.82% 17.60% 19.50% 12.54% 35.10% -
Total Cost 352,638 289,309 289,080 233,541 187,971 93,978 -1.38%
-
Net Worth 370,534 413,302 404,379 361,330 326,274 309,895 -0.18%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 3,972 10,611 6,323 7,623 6,483 - -100.00%
Div Payout % 0.00% 49.24% 23.45% 30.08% 19.11% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 370,534 413,302 404,379 361,330 326,274 309,895 -0.18%
NOSH 134,251 132,468 133,019 124,168 81,568 80,283 -0.53%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -13.48% 6.93% 8.53% 9.79% 15.29% 11.41% -
ROE -11.30% 5.21% 6.67% 7.01% 10.40% 3.91% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 231.48 234.67 237.60 208.49 272.04 132.13 -0.58%
EPS -31.19 16.27 20.28 20.41 41.60 15.08 -
DPS 3.00 8.00 4.75 6.14 8.00 0.00 -100.00%
NAPS 2.76 3.12 3.04 2.91 4.00 3.86 0.35%
Adjusted Per Share Value based on latest NOSH - 124,168
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 134.16 134.20 136.45 111.76 95.80 45.80 -1.12%
EPS -18.08 9.30 11.64 10.94 14.65 5.23 -
DPS 1.72 4.58 2.73 3.29 2.80 0.00 -100.00%
NAPS 1.5997 1.7843 1.7458 1.5599 1.4086 1.3379 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.37 3.20 3.00 2.70 4.86 0.00 -
P/RPS 0.59 1.36 1.26 1.30 1.79 0.00 -100.00%
P/EPS -4.39 19.67 14.80 13.23 11.68 0.00 -100.00%
EY -22.77 5.08 6.76 7.56 8.56 0.00 -100.00%
DY 2.19 2.50 1.58 2.27 1.65 0.00 -100.00%
P/NAPS 0.50 1.03 0.99 0.93 1.22 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/04 21/11/03 03/12/02 16/11/01 24/11/00 - -
Price 1.17 3.20 2.84 2.85 4.40 0.00 -
P/RPS 0.51 1.36 1.20 1.37 1.62 0.00 -100.00%
P/EPS -3.75 19.67 14.01 13.96 10.58 0.00 -100.00%
EY -26.66 5.08 7.14 7.16 9.45 0.00 -100.00%
DY 2.56 2.50 1.67 2.15 1.82 0.00 -100.00%
P/NAPS 0.42 1.03 0.93 0.98 1.10 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