[MMCCORP] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 244,255 0 212,964 0 186,099 200,050 52,290 367.11%
PBT 29,666 0 23,151 0 43,766 52,243 42,959 -30.94%
Tax -18,588 0 -21,583 0 -25,278 -17,646 -23,711 -21.60%
NP 11,078 0 1,568 0 18,488 34,597 19,248 -42.44%
-
NP to SH 11,078 0 1,568 0 18,488 34,597 19,248 -42.44%
-
Tax Rate 62.66% - 93.23% - 57.76% 33.78% 55.19% -
Total Cost 233,177 0 211,396 0 167,611 165,453 33,042 605.69%
-
Net Worth 1,163,749 0 1,198,400 0 902,902 2,114,261 2,100,542 -44.59%
Dividend
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - - 42,995 8,356 8,368 -
Div Payout % - - - - 232.56% 24.15% 43.48% -
Equity
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 1,163,749 0 1,198,400 0 902,902 2,114,261 2,100,542 -44.59%
NOSH 1,118,989 1,119,999 1,119,999 859,906 859,906 835,676 836,869 33.71%
Ratio Analysis
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 4.54% 0.00% 0.74% 0.00% 9.93% 17.29% 36.81% -
ROE 0.95% 0.00% 0.13% 0.00% 2.05% 1.64% 0.92% -
Per Share
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 21.83 0.00 19.01 0.00 21.64 23.94 6.25 249.27%
EPS 0.99 0.00 0.14 0.00 2.12 4.14 2.30 -56.95%
DPS 0.00 0.00 0.00 0.00 5.00 1.00 1.00 -
NAPS 1.04 0.00 1.07 0.00 1.05 2.53 2.51 -58.56%
Adjusted Per Share Value based on latest NOSH - 859,906
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 8.02 0.00 6.99 0.00 6.11 6.57 1.72 366.27%
EPS 0.36 0.00 0.05 0.00 0.61 1.14 0.63 -42.85%
DPS 0.00 0.00 0.00 0.00 1.41 0.27 0.27 -
NAPS 0.3822 0.00 0.3936 0.00 0.2965 0.6943 0.6898 -44.59%
Price Multiplier on Financial Quarter End Date
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/07/03 30/06/03 30/04/03 31/03/03 30/01/03 31/10/02 31/07/02 -
Price 2.77 2.53 2.05 2.05 2.14 2.11 2.69 -
P/RPS 12.69 0.00 10.78 0.00 9.89 8.81 43.05 -70.52%
P/EPS 279.80 0.00 1,464.29 0.00 99.53 50.97 116.96 139.22%
EY 0.36 0.00 0.07 0.00 1.00 1.96 0.86 -58.13%
DY 0.00 0.00 0.00 0.00 2.34 0.47 0.37 -
P/NAPS 2.66 0.00 1.92 0.00 2.04 0.83 1.07 148.59%
Price Multiplier on Announcement Date
31/07/03 30/06/03 30/04/03 31/03/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/09/03 - 26/06/03 - 03/04/03 19/12/02 27/09/02 -
Price 2.60 0.00 2.48 0.00 2.05 1.87 2.16 -
P/RPS 11.91 0.00 13.04 0.00 9.47 7.81 34.57 -65.54%
P/EPS 262.63 0.00 1,771.43 0.00 95.35 45.17 93.91 179.66%
EY 0.38 0.00 0.06 0.00 1.05 2.21 1.06 -64.15%
DY 0.00 0.00 0.00 0.00 2.44 0.53 0.46 -
P/NAPS 2.50 0.00 2.32 0.00 1.95 0.74 0.86 190.69%

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