[MTDACPI] QoQ Cumulative Quarter Result on 31-Dec-2000 [#3]

Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 38.53%
YoY- -4.43%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 147,742 77,844 231,448 175,742 118,652 58,252 209,118 -20.65%
PBT 17,239 10,464 33,048 26,502 18,990 9,450 37,948 -40.87%
Tax -4,078 -2,456 -6,763 -7,067 -4,961 -2,493 -5,933 -22.09%
NP 13,161 8,008 26,285 19,435 14,029 6,957 32,015 -44.68%
-
NP to SH 13,161 8,008 26,285 19,435 14,029 6,957 32,015 -44.68%
-
Tax Rate 23.66% 23.47% 20.46% 26.67% 26.12% 26.38% 15.63% -
Total Cost 134,581 69,836 205,163 156,307 104,623 51,295 177,103 -16.71%
-
Net Worth 359,610 356,048 269,261 172,602 326,635 325,854 324,909 6.99%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 7,638 - - - - -
Div Payout % - - 29.06% - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 359,610 356,048 269,261 172,602 326,635 325,854 324,909 6.99%
NOSH 123,577 123,200 95,482 86,301 81,658 81,463 80,823 32.68%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 8.91% 10.29% 11.36% 11.06% 11.82% 11.94% 15.31% -
ROE 3.66% 2.25% 9.76% 11.26% 4.30% 2.14% 9.85% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 119.55 63.19 242.40 203.64 145.30 71.51 258.74 -40.20%
EPS 10.65 6.50 20.65 15.84 11.44 5.68 39.70 -58.37%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.89 2.82 2.00 4.00 4.00 4.02 -19.36%
Adjusted Per Share Value based on latest NOSH - 95,343
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 63.78 33.61 99.92 75.87 51.22 25.15 90.28 -20.66%
EPS 5.68 3.46 11.35 8.39 6.06 3.00 13.82 -44.69%
DPS 0.00 0.00 3.30 0.00 0.00 0.00 0.00 -
NAPS 1.5525 1.5371 1.1625 0.7452 1.4101 1.4068 1.4027 6.99%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.70 2.30 2.03 2.94 4.86 6.00 6.45 -
P/RPS 2.26 3.64 0.84 1.44 3.34 8.39 2.49 -6.25%
P/EPS 25.35 35.38 7.37 13.06 28.29 70.26 16.28 34.30%
EY 3.94 2.83 13.56 7.66 3.53 1.42 6.14 -25.58%
DY 0.00 0.00 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.72 1.47 1.22 1.50 1.60 -30.32%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 22/08/01 30/05/01 23/02/01 24/11/00 25/08/00 26/05/00 -
Price 2.85 2.93 2.24 3.00 4.40 5.05 6.20 -
P/RPS 2.38 4.64 0.92 1.47 3.03 7.06 2.40 -0.55%
P/EPS 26.76 45.08 8.14 13.32 25.61 59.13 15.65 42.94%
EY 3.74 2.22 12.29 7.51 3.90 1.69 6.39 -30.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 0.79 1.50 1.10 1.26 1.54 -25.99%

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