[MAHSING] YoY Quarter Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -240.32%
YoY- -191.75%
Quarter Report
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 73,583 32,696 63,788 31,677 23,140 -1.19%
PBT 8,274 2,247 2,465 -5,140 1,316 -1.89%
Tax -2,487 -961 -1,365 5,140 1,787 -
NP 5,787 1,286 1,100 0 3,103 -0.64%
-
NP to SH 5,787 1,286 1,100 -2,847 3,103 -0.64%
-
Tax Rate 30.06% 42.77% 55.38% - -135.79% -
Total Cost 67,796 31,410 62,688 31,677 20,037 -1.26%
-
Net Worth 105,098 91,165 86,680 72,610 69,443 -0.43%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 440 - - - -
Div Payout % - 34.25% - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 105,098 91,165 86,680 72,610 69,443 -0.43%
NOSH 43,974 44,041 44,000 44,006 43,951 -0.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.86% 3.93% 1.72% 0.00% 13.41% -
ROE 5.51% 1.41% 1.27% -3.92% 4.47% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 167.33 74.24 144.97 71.98 52.65 -1.19%
EPS 13.16 2.92 2.50 -6.47 7.06 -0.64%
DPS 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.39 2.07 1.97 1.65 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 44,006
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.88 1.28 2.50 1.24 0.91 -1.19%
EPS 0.23 0.05 0.04 -0.11 0.12 -0.67%
DPS 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.0411 0.0357 0.0339 0.0284 0.0272 -0.42%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.77 0.39 0.50 0.40 0.00 -
P/RPS 0.46 0.53 0.34 0.56 0.00 -100.00%
P/EPS 5.85 13.36 20.00 -6.18 0.00 -100.00%
EY 17.09 7.49 5.00 -16.17 0.00 -100.00%
DY 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.32 0.19 0.25 0.24 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/04 26/02/03 27/02/02 27/02/01 28/02/00 -
Price 1.23 0.35 0.41 0.35 0.90 -
P/RPS 0.74 0.47 0.28 0.49 1.71 0.87%
P/EPS 9.35 11.99 16.40 -5.41 12.75 0.32%
EY 10.70 8.34 6.10 -18.48 7.84 -0.32%
DY 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.51 0.17 0.21 0.21 0.57 0.11%

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