[MCEMENT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 42.61%
YoY- -30.43%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,359,292 838,355 418,153 1,761,555 1,326,938 871,982 428,600 115.70%
PBT -26,237 -60,705 -21,507 103,693 73,922 55,321 22,191 -
Tax 19,739 20,511 8,074 -20,918 -15,881 -12,621 -4,317 -
NP -6,498 -40,194 -13,433 82,775 58,041 42,700 17,874 -
-
NP to SH -7,486 -40,770 -13,822 82,775 58,041 42,700 17,874 -
-
Tax Rate - - - 20.17% 21.48% 22.81% 19.45% -
Total Cost 1,365,790 878,549 431,586 1,678,780 1,268,897 829,282 410,726 122.62%
-
Net Worth 1,696,826 1,951,135 1,935,079 1,998,017 2,031,434 1,964,199 2,085,299 -12.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 78,493 - - - -
Div Payout % - - - 94.83% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,696,826 1,951,135 1,935,079 1,998,017 2,031,434 1,964,199 2,085,299 -12.82%
NOSH 2,495,333 2,912,142 2,764,400 2,854,310 2,902,050 2,846,666 2,978,999 -11.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.48% -4.79% -3.21% 4.70% 4.37% 4.90% 4.17% -
ROE -0.44% -2.09% -0.71% 4.14% 2.86% 2.17% 0.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.47 28.79 15.13 61.72 45.72 30.63 14.39 142.68%
EPS -0.30 -1.40 -0.50 2.90 2.00 1.50 0.60 -
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.70 0.70 0.70 0.69 0.70 -1.91%
Adjusted Per Share Value based on latest NOSH - 2,748,222
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 101.64 62.69 31.27 131.72 99.22 65.20 32.05 115.70%
EPS -0.56 -3.05 -1.03 6.19 4.34 3.19 1.34 -
DPS 0.00 0.00 0.00 5.87 0.00 0.00 0.00 -
NAPS 1.2688 1.4589 1.4469 1.494 1.519 1.4687 1.5592 -12.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.15 2.02 2.43 2.43 2.73 2.72 2.93 -
P/RPS 3.95 7.02 16.06 3.94 5.97 8.88 20.37 -66.46%
P/EPS -716.67 -144.29 -486.00 83.79 136.50 181.33 488.33 -
EY -0.14 -0.69 -0.21 1.19 0.73 0.55 0.20 -
DY 0.00 0.00 0.00 1.13 0.00 0.00 0.00 -
P/NAPS 3.16 3.01 3.47 3.47 3.90 3.94 4.19 -17.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 26/08/05 27/05/05 28/02/05 23/11/04 27/08/04 13/05/04 -
Price 1.87 2.12 2.32 2.77 2.68 2.63 2.63 -
P/RPS 3.43 7.36 15.34 4.49 5.86 8.59 18.28 -67.19%
P/EPS -623.33 -151.43 -464.00 95.52 134.00 175.33 438.33 -
EY -0.16 -0.66 -0.22 1.05 0.75 0.57 0.23 -
DY 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
P/NAPS 2.75 3.16 3.31 3.96 3.83 3.81 3.76 -18.80%

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