[MCEMENT] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MCEMENT] MALAYAN CEMENT BERHAD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -84.98%
YoY- 434.09%
Quarter Report
Latest QR
Upcoming QR
MCEMENT's Result
MCEMENT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 508,277 476,068 418,153 428,600 407,004 439,358 379,878 4.97%
PBT 58,548 18,851 -21,507 22,191 -6,992 13,645 -6,156 -
Tax -12,851 -5,557 8,074 -4,317 1,642 268 6,156 -
NP 45,697 13,294 -13,433 17,874 -5,350 13,913 0 -
-
NP to SH 45,955 13,371 -13,822 17,874 -5,350 13,913 -4,811 -
-
Tax Rate 21.95% 29.48% - 19.45% - -1.96% - -
Total Cost 462,580 462,774 431,586 410,726 412,354 425,445 379,878 3.33%
-
Net Worth 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 2,057,964 1,683,849 9.29%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,870,749 3,021,845 1,935,079 2,085,299 1,991,388 2,057,964 1,683,849 9.29%
NOSH 2,870,749 2,674,200 2,764,400 2,978,999 2,972,222 2,898,541 2,405,499 2.98%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.99% 2.79% -3.21% 4.17% -1.31% 3.17% 0.00% -
ROE 1.60% 0.44% -0.71% 0.86% -0.27% 0.68% -0.29% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 17.71 17.80 15.13 14.39 13.69 15.16 15.79 1.93%
EPS 3.20 0.50 -0.50 0.60 -0.18 0.48 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.13 0.70 0.70 0.67 0.71 0.70 6.12%
Adjusted Per Share Value based on latest NOSH - 2,978,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.00 35.59 31.26 32.05 30.43 32.85 28.40 4.97%
EPS 3.44 1.00 -1.03 1.34 -0.40 1.04 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1464 2.2594 1.4468 1.5591 1.4889 1.5387 1.259 9.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.80 2.65 2.43 2.93 2.43 3.18 3.43 -
P/RPS 32.76 14.89 16.06 20.37 17.75 20.98 21.72 7.08%
P/EPS 362.32 530.00 -486.00 488.33 -1,350.00 662.50 -1,715.00 -
EY 0.28 0.19 -0.21 0.20 -0.07 0.15 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 2.35 3.47 4.19 3.63 4.48 4.90 2.84%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 18/05/06 27/05/05 13/05/04 26/05/03 16/05/02 29/05/01 -
Price 6.03 2.57 2.32 2.63 2.27 3.22 3.33 -
P/RPS 34.06 14.44 15.34 18.28 16.58 21.24 21.09 8.31%
P/EPS 376.69 514.00 -464.00 438.33 -1,261.11 670.83 -1,665.00 -
EY 0.27 0.19 -0.22 0.23 -0.08 0.15 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.03 2.27 3.31 3.76 3.39 4.54 4.76 4.01%

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