[MMCCORP] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -13.55%
YoY- 30.98%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,730,245 2,595,200 2,032,024 1,929,127 1,876,701 1,797,042 1,698,056 37.20%
PBT 609,437 567,102 310,116 534,927 573,554 703,606 1,069,900 -31.26%
Tax -76,010 -86,448 -57,364 -53,724 -53,036 -51,778 -117,732 -25.28%
NP 533,426 480,654 252,752 481,203 520,518 651,828 952,168 -32.01%
-
NP to SH 411,474 359,502 162,984 380,888 440,602 572,974 952,168 -42.81%
-
Tax Rate 12.47% 15.24% 18.50% 10.04% 9.25% 7.36% 11.00% -
Total Cost 2,196,818 2,114,546 1,779,272 1,447,924 1,356,182 1,145,214 745,888 105.33%
-
Net Worth 4,065,012 3,926,820 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 121.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 73,577 - - - -
Div Payout % - - - 19.32% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 4,065,012 3,926,820 3,861,747 3,016,691 1,295,669 1,239,228 1,227,856 121.96%
NOSH 1,522,476 1,522,023 1,520,373 1,226,297 1,126,668 1,126,570 1,126,474 22.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.54% 18.52% 12.44% 24.94% 27.74% 36.27% 56.07% -
ROE 10.12% 9.16% 4.22% 12.63% 34.01% 46.24% 77.55% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 179.33 170.51 133.65 157.31 166.57 159.51 150.74 12.26%
EPS 27.03 23.62 10.72 31.06 39.11 50.86 84.52 -53.20%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.67 2.58 2.54 2.46 1.15 1.10 1.09 81.61%
Adjusted Per Share Value based on latest NOSH - 1,523,746
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.66 85.23 66.73 63.35 61.63 59.01 55.76 37.21%
EPS 13.51 11.81 5.35 12.51 14.47 18.82 31.27 -42.82%
DPS 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
NAPS 1.3349 1.2896 1.2682 0.9907 0.4255 0.407 0.4032 121.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.04 3.20 2.38 1.99 2.20 1.93 1.99 -
P/RPS 1.70 1.88 1.78 1.26 1.32 1.21 1.32 18.35%
P/EPS 11.25 13.55 22.20 6.41 5.63 3.79 2.35 183.77%
EY 8.89 7.38 4.50 15.61 17.78 26.35 42.48 -64.71%
DY 0.00 0.00 0.00 3.02 0.00 0.00 0.00 -
P/NAPS 1.14 1.24 0.94 0.81 1.91 1.75 1.83 -27.03%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 24/08/06 29/05/06 27/02/06 24/11/05 25/08/05 26/05/05 -
Price 3.86 3.20 3.48 2.17 2.04 2.18 1.99 -
P/RPS 2.15 1.88 2.60 1.38 1.22 1.37 1.32 38.39%
P/EPS 14.28 13.55 32.46 6.99 5.22 4.29 2.35 232.63%
EY 7.00 7.38 3.08 14.31 19.17 23.33 42.48 -69.91%
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 1.45 1.24 1.37 0.88 1.77 1.98 1.83 -14.36%

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