[MAEMODE] YoY TTM Result on 30-Nov-2001 [#2]

Announcement Date
30-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- -4.11%
YoY- -7.11%
View:
Show?
TTM Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 171,351 142,027 122,210 97,410 100,193 41,002 -1.49%
PBT 11,981 11,636 9,158 10,430 11,104 5,293 -0.85%
Tax -2,821 -4,105 -1,341 -2,962 -3,064 -1,113 -0.97%
NP 9,160 7,531 7,817 7,468 8,040 4,180 -0.82%
-
NP to SH 9,160 7,531 7,817 7,468 8,040 4,180 -0.82%
-
Tax Rate 23.55% 35.28% 14.64% 28.40% 27.59% 21.03% -
Total Cost 162,191 134,496 114,393 89,942 92,153 36,822 -1.54%
-
Net Worth 63,451 61,244 54,880 75,467 68,692 62,647 -0.01%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - 329 1,650 - -
Div Payout % - - - 4.42% 20.53% - -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 63,451 61,244 54,880 75,467 68,692 62,647 -0.01%
NOSH 63,451 61,244 54,880 32,955 33,025 32,972 -0.68%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 5.35% 5.30% 6.40% 7.67% 8.02% 10.19% -
ROE 14.44% 12.30% 14.24% 9.90% 11.70% 6.67% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 270.05 231.90 222.68 295.58 303.38 124.35 -0.81%
EPS 14.44 12.30 14.24 22.66 24.35 12.68 -0.13%
DPS 0.00 0.00 0.00 1.00 5.00 0.00 -
NAPS 1.00 1.00 1.00 2.29 2.08 1.90 0.67%
Adjusted Per Share Value based on latest NOSH - 32,955
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 160.13 132.73 114.21 91.03 93.63 38.32 -1.49%
EPS 8.56 7.04 7.31 6.98 7.51 3.91 -0.82%
DPS 0.00 0.00 0.00 0.31 1.54 0.00 -
NAPS 0.593 0.5723 0.5129 0.7053 0.6419 0.5855 -0.01%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 1.05 1.29 1.05 2.10 3.18 0.00 -
P/RPS 0.39 0.56 0.47 0.71 1.05 0.00 -100.00%
P/EPS 7.27 10.49 7.37 9.27 13.06 0.00 -100.00%
EY 13.75 9.53 13.57 10.79 7.66 0.00 -100.00%
DY 0.00 0.00 0.00 0.48 1.57 0.00 -
P/NAPS 1.05 1.29 1.05 0.92 1.53 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 27/01/05 30/01/04 28/01/03 30/01/02 17/01/01 - -
Price 0.90 1.44 1.02 2.28 2.15 0.00 -
P/RPS 0.33 0.62 0.46 0.77 0.71 0.00 -100.00%
P/EPS 6.23 11.71 7.16 10.06 8.83 0.00 -100.00%
EY 16.04 8.54 13.96 9.94 11.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.44 2.33 0.00 -
P/NAPS 0.90 1.44 1.02 1.00 1.03 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