[MKH] YoY Cumulative Quarter Result on 31-Mar-2003 [#2]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 112.23%
YoY- -7.33%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 127,334 114,748 139,786 114,308 111,013 44,852 51,986 16.09%
PBT 26,934 19,700 25,017 22,784 26,446 6,075 13,890 11.66%
Tax -7,502 -7,387 -8,595 -6,491 -8,864 -2,402 -3,901 11.50%
NP 19,432 12,313 16,422 16,293 17,582 3,673 9,989 11.72%
-
NP to SH 19,432 12,313 16,422 16,293 17,582 3,673 9,989 11.72%
-
Tax Rate 27.85% 37.50% 34.36% 28.49% 33.52% 39.54% 28.08% -
Total Cost 107,902 102,435 123,364 98,015 93,431 41,179 41,997 17.02%
-
Net Worth 472,142 403,928 367,353 331,102 293,508 271,441 228,102 12.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 2,759 - - - -
Div Payout % - - - 16.93% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 472,142 403,928 367,353 331,102 293,508 271,441 228,102 12.88%
NOSH 195,100 195,134 145,198 137,959 94,986 94,909 95,042 12.72%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 15.26% 10.73% 11.75% 14.25% 15.84% 8.19% 19.21% -
ROE 4.12% 3.05% 4.47% 4.92% 5.99% 1.35% 4.38% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 65.27 58.80 96.27 82.86 116.87 47.26 54.70 2.98%
EPS 9.96 6.31 11.31 11.81 18.51 3.87 10.51 -0.89%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.42 2.07 2.53 2.40 3.09 2.86 2.40 0.13%
Adjusted Per Share Value based on latest NOSH - 138,076
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.02 19.85 24.18 19.77 19.20 7.76 8.99 16.09%
EPS 3.36 2.13 2.84 2.82 3.04 0.64 1.73 11.69%
DPS 0.00 0.00 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.8166 0.6986 0.6354 0.5727 0.5077 0.4695 0.3945 12.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.71 1.02 1.98 0.99 1.40 1.03 2.40 -
P/RPS 1.09 1.73 2.06 1.19 1.20 2.18 4.39 -20.71%
P/EPS 7.13 16.16 17.51 8.38 7.56 26.61 22.84 -17.62%
EY 14.03 6.19 5.71 11.93 13.22 3.76 4.38 21.40%
DY 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 0.29 0.49 0.78 0.41 0.45 0.36 1.00 -18.63%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 26/05/04 29/05/03 30/05/02 25/05/01 25/05/00 -
Price 0.68 0.79 1.44 1.04 1.59 0.95 2.36 -
P/RPS 1.04 1.34 1.50 1.26 1.36 2.01 4.31 -21.08%
P/EPS 6.83 12.52 12.73 8.81 8.59 24.55 22.45 -17.98%
EY 14.65 7.99 7.85 11.36 11.64 4.07 4.45 21.95%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.28 0.38 0.57 0.43 0.51 0.33 0.98 -18.83%

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