[MCEMENT] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 19.45%
YoY- 31.94%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,099,536 2,026,458 1,676,710 1,743,964 1,708,906 1,719,838 1,604,126 4.58%
PBT 282,364 173,642 -121,410 110,642 89,798 73,370 73,324 25.18%
Tax -55,632 -46,372 41,022 -25,242 -25,074 -13,080 -8,438 36.91%
NP 226,732 127,270 -80,388 85,400 64,724 60,290 64,886 23.17%
-
NP to SH 226,768 126,680 -81,540 85,400 64,724 60,290 64,886 23.17%
-
Tax Rate 19.70% 26.71% - 22.81% 27.92% 17.83% 11.51% -
Total Cost 1,872,804 1,899,188 1,757,098 1,658,564 1,644,182 1,659,548 1,539,240 3.32%
-
Net Worth 2,831,125 3,253,372 1,951,135 1,964,199 1,935,941 2,086,961 2,094,048 5.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,831,125 3,253,372 1,951,135 1,964,199 1,935,941 2,086,961 2,094,048 5.15%
NOSH 2,831,125 2,879,090 2,912,142 2,846,666 2,889,464 2,898,557 2,949,363 -0.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.80% 6.28% -4.79% 4.90% 3.79% 3.51% 4.04% -
ROE 8.01% 3.89% -4.18% 4.35% 3.34% 2.89% 3.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 74.16 70.39 57.58 61.26 59.14 59.33 54.39 5.30%
EPS 16.00 4.40 -2.80 3.00 2.24 2.08 2.20 39.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.13 0.67 0.69 0.67 0.72 0.71 5.87%
Adjusted Per Share Value based on latest NOSH - 2,758,444
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 156.95 151.48 125.34 130.37 127.75 128.56 119.91 4.58%
EPS 16.95 9.47 -6.10 6.38 4.84 4.51 4.85 23.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1164 2.432 1.4585 1.4683 1.4472 1.5601 1.5654 5.15%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.80 2.47 2.02 2.72 2.25 3.03 3.33 -
P/RPS 7.82 3.51 3.51 4.44 3.80 5.11 6.12 4.16%
P/EPS 72.41 56.14 -72.14 90.67 100.45 145.67 151.36 -11.55%
EY 1.38 1.78 -1.39 1.10 1.00 0.69 0.66 13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 2.19 3.01 3.94 3.36 4.21 4.69 3.60%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 23/08/06 26/08/05 27/08/04 21/08/03 23/08/02 01/08/01 -
Price 4.37 2.67 2.12 2.63 2.43 3.05 3.50 -
P/RPS 5.89 3.79 3.68 4.29 4.11 5.14 6.44 -1.47%
P/EPS 54.56 60.68 -75.71 87.67 108.48 146.63 159.09 -16.32%
EY 1.83 1.65 -1.32 1.14 0.92 0.68 0.63 19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 2.36 3.16 3.81 3.63 4.24 4.93 -1.98%

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