[MAHSING] QoQ Quarter Result on 30-Sep-2000 [#3]

Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 167.33%
YoY- 80.68%
Quarter Report
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 45,429 32,767 31,677 32,957 36,421 31,474 23,140 -0.68%
PBT 955 115 -5,140 1,160 1,032 1,067 1,316 0.32%
Tax -560 1,892 5,140 869 -273 -367 1,787 -
NP 395 2,007 0 2,029 759 700 3,103 2.11%
-
NP to SH 395 2,007 -2,847 2,029 759 700 3,103 2.11%
-
Tax Rate 58.64% -1,645.22% - -74.91% 26.45% 34.40% -135.79% -
Total Cost 45,034 30,760 31,677 30,928 35,662 30,774 20,037 -0.81%
-
Net Worth 82,748 82,568 72,610 74,100 71,960 70,981 69,443 -0.17%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 82,748 82,568 72,610 74,100 71,960 70,981 69,443 -0.17%
NOSH 43,888 44,013 44,006 44,013 43,872 44,025 43,951 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.87% 6.13% 0.00% 6.16% 2.08% 2.22% 13.41% -
ROE 0.48% 2.43% -3.92% 2.74% 1.05% 0.99% 4.47% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 103.51 74.45 71.98 74.88 83.01 71.49 52.65 -0.68%
EPS 0.90 4.56 -6.47 4.61 1.73 1.59 7.06 2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8854 1.876 1.65 1.6836 1.6402 1.6123 1.58 -0.17%
Adjusted Per Share Value based on latest NOSH - 44,013
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 1.78 1.28 1.24 1.29 1.43 1.23 0.91 -0.67%
EPS 0.02 0.08 -0.11 0.08 0.03 0.03 0.12 1.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0323 0.0284 0.029 0.0282 0.0278 0.0272 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.30 0.29 0.40 0.51 0.59 0.89 0.00 -
P/RPS 0.29 0.39 0.56 0.68 0.71 1.24 0.00 -100.00%
P/EPS 33.33 6.36 -6.18 11.06 34.10 55.97 0.00 -100.00%
EY 3.00 15.72 -16.17 9.04 2.93 1.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.24 0.30 0.36 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 30/05/01 27/02/01 24/11/00 29/08/00 30/05/00 28/02/00 -
Price 0.43 0.32 0.35 0.44 0.61 0.69 0.90 -
P/RPS 0.42 0.43 0.49 0.59 0.73 0.97 1.71 1.43%
P/EPS 47.78 7.02 -5.41 9.54 35.26 43.40 12.75 -1.33%
EY 2.09 14.25 -18.48 10.48 2.84 2.30 7.84 1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.21 0.26 0.37 0.43 0.57 0.92%

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