[MAEMODE] YoY TTM Result on 31-May-2002 [#4]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- 10.75%
YoY- -1.18%
View:
Show?
TTM Result
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 186,037 175,070 135,068 107,830 100,316 94,392 0 -100.00%
PBT 12,597 13,316 10,510 10,149 11,495 11,231 0 -100.00%
Tax -3,635 -3,351 -3,288 -1,890 -3,137 -2,781 0 -100.00%
NP 8,962 9,965 7,222 8,259 8,358 8,450 0 -100.00%
-
NP to SH 8,962 9,965 7,222 8,259 8,358 8,450 0 -100.00%
-
Tax Rate 28.86% 25.17% 31.28% 18.62% 27.29% 24.76% - -
Total Cost 177,075 165,105 127,846 99,571 91,958 85,942 0 -100.00%
-
Net Worth 71,351 62,333 83,084 42,169 72,924 65,019 0 -100.00%
Dividend
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div 356 - - - 329 1,650 - -100.00%
Div Payout % 3.98% - - - 3.95% 19.53% - -
Equity
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 71,351 62,333 83,084 42,169 72,924 65,019 0 -100.00%
NOSH 71,351 62,333 56,906 42,169 32,997 33,004 0 -100.00%
Ratio Analysis
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 4.82% 5.69% 5.35% 7.66% 8.33% 8.95% 0.00% -
ROE 12.56% 15.99% 8.69% 19.59% 11.46% 13.00% 0.00% -
Per Share
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 260.73 280.86 237.35 255.70 304.01 285.99 0.00 -100.00%
EPS 12.56 15.99 12.69 19.59 25.33 25.60 0.00 -100.00%
DPS 0.50 0.00 0.00 0.00 1.00 5.00 0.00 -100.00%
NAPS 1.00 1.00 1.46 1.00 2.21 1.97 1.83 0.64%
Adjusted Per Share Value based on latest NOSH - 42,169
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 173.86 163.61 126.22 100.77 93.75 88.21 0.00 -100.00%
EPS 8.38 9.31 6.75 7.72 7.81 7.90 0.00 -100.00%
DPS 0.33 0.00 0.00 0.00 0.31 1.54 0.00 -100.00%
NAPS 0.6668 0.5825 0.7764 0.3941 0.6815 0.6076 1.83 1.07%
Price Multiplier on Financial Quarter End Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 0.73 1.13 0.97 1.45 2.11 4.84 0.00 -
P/RPS 0.28 0.40 0.41 0.57 0.69 1.69 0.00 -100.00%
P/EPS 5.81 7.07 7.64 7.40 8.33 18.90 0.00 -100.00%
EY 17.21 14.15 13.08 13.51 12.00 5.29 0.00 -100.00%
DY 0.68 0.00 0.00 0.00 0.47 1.03 0.00 -100.00%
P/NAPS 0.73 1.13 0.66 1.45 0.95 2.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 29/07/05 - 30/07/03 28/08/02 27/07/01 26/07/00 - -
Price 0.81 0.00 1.23 1.28 2.15 3.92 0.00 -
P/RPS 0.31 0.00 0.52 0.50 0.71 1.37 0.00 -100.00%
P/EPS 6.45 0.00 9.69 6.54 8.49 15.31 0.00 -100.00%
EY 15.51 0.00 10.32 15.30 11.78 6.53 0.00 -100.00%
DY 0.62 0.00 0.00 0.00 0.47 1.28 0.00 -100.00%
P/NAPS 0.81 0.00 0.84 1.28 0.97 1.99 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