[MMCCORP] QoQ Cumulative Quarter Result on 31-Jan-2004 [#4]

Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ--%
YoY- 4.95%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 CAGR
Revenue 969,441 612,474 238,667 1,167,598 0 709,226 0 -
PBT 368,542 269,130 165,613 220,467 0 90,083 0 -
Tax -126,601 -76,640 -29,334 -104,316 0 -65,905 0 -
NP 241,941 192,490 136,279 116,151 0 24,178 0 -
-
NP to SH 241,941 192,490 136,279 116,151 0 24,178 0 -
-
Tax Rate 34.35% 28.48% 17.71% 47.32% - 73.16% - -
Total Cost 727,500 419,984 102,388 1,051,447 0 685,048 0 -
-
Net Worth 934,874 878,538 855,967 718,922 708,471 742,208 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 CAGR
Div 56,317 - - 56,165 - - - -
Div Payout % 23.28% - - 48.36% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 CAGR
Net Worth 934,874 878,538 855,967 718,922 708,471 742,208 0 -
NOSH 1,126,354 1,126,331 1,126,272 1,123,317 1,124,558 1,124,558 1,119,115 0.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 CAGR
NP Margin 24.96% 31.43% 57.10% 9.95% 0.00% 3.41% 0.00% -
ROE 25.88% 21.91% 15.92% 16.16% 0.00% 3.26% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 CAGR
RPS 86.07 54.38 21.19 103.94 0.00 63.07 0.00 -
EPS 21.48 17.09 12.10 10.34 0.00 2.15 0.00 -
DPS 5.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 0.76 0.64 0.63 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,125,740
30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 CAGR
RPS 31.84 20.11 7.84 38.34 0.00 23.29 0.00 -
EPS 7.95 6.32 4.48 3.81 0.00 0.79 0.00 -
DPS 1.85 0.00 0.00 1.84 0.00 0.00 0.00 -
NAPS 0.307 0.2885 0.2811 0.2361 0.2327 0.2437 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 CAGR
Date 30/09/04 30/06/04 31/03/04 30/01/04 31/12/03 31/10/03 30/09/03 -
Price 1.95 1.90 2.21 2.09 2.20 2.78 2.54 -
P/RPS 2.27 3.49 10.43 2.01 0.00 4.41 0.00 -
P/EPS 9.08 11.12 18.26 20.21 0.00 129.30 0.00 -
EY 11.02 8.99 5.48 4.95 0.00 0.77 0.00 -
DY 2.56 0.00 0.00 2.39 0.00 0.00 0.00 -
P/NAPS 2.35 2.44 2.91 3.27 3.49 4.21 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/01/04 31/12/03 31/10/03 30/09/03 CAGR
Date 26/11/04 26/08/04 26/05/04 29/03/04 - 12/12/03 - -
Price 2.14 1.87 2.00 2.29 0.00 2.14 0.00 -
P/RPS 2.49 3.44 9.44 2.20 0.00 3.39 0.00 -
P/EPS 9.96 10.94 16.53 22.15 0.00 99.53 0.00 -
EY 10.04 9.14 6.05 4.52 0.00 1.00 0.00 -
DY 2.34 0.00 0.00 2.18 0.00 0.00 0.00 -
P/NAPS 2.58 2.40 2.63 3.58 0.00 3.24 0.00 -

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