[MMCCORP] YoY Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -19.21%
YoY- -82.88%
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 CAGR
Revenue 1,910,241 1,836,230 758,678 508,006 424,514 238,667 212,964 44.82%
PBT 159,475 339,508 137,667 77,529 267,475 165,613 23,151 38.51%
Tax -45,881 -75,829 -3,482 -14,341 -29,433 -29,334 -21,583 13.57%
NP 113,594 263,679 134,185 63,188 238,042 136,279 1,568 106.07%
-
NP to SH 31,284 157,071 91,918 40,746 238,042 136,279 1,568 65.75%
-
Tax Rate 28.77% 22.33% 2.53% 18.50% 11.00% 17.71% 93.23% -
Total Cost 1,796,647 1,572,551 624,493 444,818 186,472 102,388 211,396 43.51%
-
Net Worth 6,225,516 5,980,780 4,230,662 3,861,747 1,227,949 855,967 1,198,400 32.07%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 CAGR
Net Worth 6,225,516 5,980,780 4,230,662 3,861,747 1,227,949 855,967 1,198,400 32.07%
NOSH 3,128,400 3,020,596 1,521,821 1,520,373 1,126,559 1,126,272 1,119,999 18.93%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 CAGR
NP Margin 5.95% 14.36% 17.69% 12.44% 56.07% 57.10% 0.74% -
ROE 0.50% 2.63% 2.17% 1.06% 19.39% 15.92% 0.13% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 CAGR
RPS 61.06 60.79 49.85 33.41 37.68 21.19 19.01 21.77%
EPS 1.00 5.20 6.04 2.68 21.13 12.10 0.14 39.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.98 2.78 2.54 1.09 0.76 1.07 11.04%
Adjusted Per Share Value based on latest NOSH - 1,520,373
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 CAGR
RPS 62.73 60.30 24.91 16.68 13.94 7.84 6.99 44.84%
EPS 1.03 5.16 3.02 1.34 7.82 4.48 0.05 66.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0444 1.9641 1.3893 1.2682 0.4033 0.2811 0.3936 32.06%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 30/04/03 -
Price 1.42 3.20 6.00 2.38 1.99 2.21 2.05 -
P/RPS 2.33 5.26 12.04 7.12 5.28 10.43 10.78 -22.78%
P/EPS 142.00 61.54 99.34 88.81 9.42 18.26 1,464.29 -32.55%
EY 0.70 1.63 1.01 1.13 10.62 5.48 0.07 47.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.62 2.16 0.94 1.83 2.91 1.92 -15.46%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 30/04/03 CAGR
Date 28/05/09 22/05/08 23/05/07 29/05/06 26/05/05 26/05/04 26/06/03 -
Price 1.93 3.62 8.40 3.48 1.99 2.00 2.48 -
P/RPS 3.16 5.95 16.85 10.42 5.28 9.44 13.04 -21.28%
P/EPS 193.00 69.62 139.07 129.85 9.42 16.53 1,771.43 -31.22%
EY 0.52 1.44 0.72 0.77 10.62 6.05 0.06 43.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.83 3.02 1.37 1.83 2.63 2.32 -13.68%

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