[MCEMENT] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 116.67%
YoY- -7.08%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 407,004 1,674,005 1,279,103 859,919 439,358 1,657,299 1,253,664 -52.79%
PBT -6,992 101,495 68,376 36,685 13,645 74,562 49,835 -
Tax 1,642 -18,110 -12,096 -6,540 268 -9,761 -5,591 -
NP -5,350 83,385 56,280 30,145 13,913 64,801 44,244 -
-
NP to SH -5,350 83,385 56,280 30,145 13,913 64,801 44,244 -
-
Tax Rate - 17.84% 17.69% 17.83% -1.96% 13.09% 11.22% -
Total Cost 412,354 1,590,620 1,222,823 829,774 425,445 1,592,498 1,209,420 -51.22%
-
Net Worth 1,991,388 2,026,718 2,106,892 2,086,961 2,057,964 2,053,960 2,082,070 -2.92%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 43,429 - - - - - -
Div Payout % - 52.08% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,991,388 2,026,718 2,106,892 2,086,961 2,057,964 2,053,960 2,082,070 -2.92%
NOSH 2,972,222 2,895,312 2,886,153 2,898,557 2,898,541 2,892,901 2,891,764 1.84%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -1.31% 4.98% 4.40% 3.51% 3.17% 3.91% 3.53% -
ROE -0.27% 4.11% 2.67% 1.44% 0.68% 3.15% 2.12% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.69 57.82 44.32 29.67 15.16 57.29 43.35 -53.65%
EPS -0.18 2.88 1.95 1.04 0.48 2.24 1.53 -
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.70 0.73 0.72 0.71 0.71 0.72 -4.68%
Adjusted Per Share Value based on latest NOSH - 2,898,571
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 30.42 125.14 95.62 64.28 32.84 123.89 93.72 -52.80%
EPS -0.40 6.23 4.21 2.25 1.04 4.84 3.31 -
DPS 0.00 3.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4886 1.515 1.575 1.5601 1.5384 1.5354 1.5564 -2.92%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.43 2.57 2.67 3.03 3.18 3.28 2.97 -
P/RPS 17.75 4.45 6.02 10.21 20.98 5.73 6.85 88.76%
P/EPS -1,350.00 89.24 136.92 291.35 662.50 146.43 194.12 -
EY -0.07 1.12 0.73 0.34 0.15 0.68 0.52 -
DY 0.00 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 3.67 3.66 4.21 4.48 4.62 4.13 -8.25%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 28/02/03 21/11/02 23/08/02 16/05/02 22/02/02 23/11/01 -
Price 2.27 2.42 2.40 3.05 3.22 3.32 3.13 -
P/RPS 16.58 4.19 5.42 10.28 21.24 5.80 7.22 74.14%
P/EPS -1,261.11 84.03 123.08 293.27 670.83 148.21 204.58 -
EY -0.08 1.19 0.81 0.34 0.15 0.67 0.49 -
DY 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 3.46 3.29 4.24 4.54 4.68 4.35 -15.32%

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