[MPI] QoQ Cumulative Quarter Result on 2010-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 315,613 1,415,247 1,072,864 738,048 370,450 1,386,202 1,012,575 -54.00% QoQ % -77.70% 31.91% 45.37% 99.23% -73.28% 36.90% - Horiz. % 31.17% 139.77% 105.95% 72.89% 36.58% 136.90% 100.00%
PBT -9,935 83,658 78,135 69,634 34,790 84,984 92,478 - QoQ % -111.88% 7.07% 12.21% 100.16% -59.06% -8.10% - Horiz. % -10.74% 90.46% 84.49% 75.30% 37.62% 91.90% 100.00%
Tax -1,593 -8,660 -7,703 -6,480 -3,632 40,902 -9,229 -68.97% QoQ % 81.61% -12.42% -18.87% -78.41% -108.88% 543.19% - Horiz. % 17.26% 93.83% 83.47% 70.21% 39.35% -443.19% 100.00%
NP -11,528 74,998 70,432 63,154 31,158 125,886 83,249 - QoQ % -115.37% 6.48% 11.52% 102.69% -75.25% 51.22% - Horiz. % -13.85% 90.09% 84.60% 75.86% 37.43% 151.22% 100.00%
NP to SH -9,625 58,768 56,180 51,127 25,836 105,407 70,627 - QoQ % -116.38% 4.61% 9.88% 97.89% -75.49% 49.24% - Horiz. % -13.63% 83.21% 79.54% 72.39% 36.58% 149.24% 100.00%
Tax Rate - % 10.35 % 9.86 % 9.31 % 10.44 % -48.13 % 9.98 % - QoQ % 0.00% 4.97% 5.91% -10.82% 121.69% -582.26% - Horiz. % 0.00% 103.71% 98.80% 93.29% 104.61% -482.26% 100.00%
Total Cost 327,141 1,340,249 1,002,432 674,894 339,292 1,260,316 929,326 -50.11% QoQ % -75.59% 33.70% 48.53% 98.91% -73.08% 35.62% - Horiz. % 35.20% 144.22% 107.87% 72.62% 36.51% 135.62% 100.00%
Net Worth 753,345 748,908 764,855 761,755 755,985 740,655 732,774 1.86% QoQ % 0.59% -2.08% 0.41% 0.76% 2.07% 1.08% - Horiz. % 102.81% 102.20% 104.38% 103.95% 103.17% 101.08% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,683 38,803 38,825 19,432 19,484 48,727 48,721 -65.91% QoQ % -75.05% -0.06% 99.79% -0.26% -60.01% 0.01% - Horiz. % 19.87% 79.64% 79.69% 39.88% 39.99% 100.01% 100.00%
Div Payout % - % 66.03 % 69.11 % 38.01 % 75.41 % 46.23 % 68.98 % - QoQ % 0.00% -4.46% 81.82% -49.60% 63.12% -32.98% - Horiz. % 0.00% 95.72% 100.19% 55.10% 109.32% 67.02% 100.00%
Equity 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 753,345 748,908 764,855 761,755 755,985 740,655 732,774 1.86% QoQ % 0.59% -2.08% 0.41% 0.76% 2.07% 1.08% - Horiz. % 102.81% 102.20% 104.38% 103.95% 103.17% 101.08% 100.00%
NOSH 193,661 194,017 194,125 194,325 194,841 194,909 194,886 -0.42% QoQ % -0.18% -0.06% -0.10% -0.26% -0.03% 0.01% - Horiz. % 99.37% 99.55% 99.61% 99.71% 99.98% 100.01% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.65 % 5.30 % 6.56 % 8.56 % 8.41 % 9.08 % 8.22 % - QoQ % -168.87% -19.21% -23.36% 1.78% -7.38% 10.46% - Horiz. % -44.40% 64.48% 79.81% 104.14% 102.31% 110.46% 100.00%
ROE -1.28 % 7.85 % 7.35 % 6.71 % 3.42 % 14.23 % 9.64 % - QoQ % -116.31% 6.80% 9.54% 96.20% -75.97% 47.61% - Horiz. % -13.28% 81.43% 76.24% 69.61% 35.48% 147.61% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 162.97 729.44 552.66 379.80 190.13 711.20 519.57 -53.80% QoQ % -77.66% 31.99% 45.51% 99.76% -73.27% 36.88% - Horiz. % 31.37% 140.39% 106.37% 73.10% 36.59% 136.88% 100.00%
EPS -4.97 30.29 28.94 26.31 13.26 54.08 36.24 - QoQ % -116.41% 4.66% 10.00% 98.42% -75.48% 49.23% - Horiz. % -13.71% 83.58% 79.86% 72.60% 36.59% 149.23% 100.00%
DPS 5.00 20.00 20.00 10.00 10.00 25.00 25.00 -65.77% QoQ % -75.00% 0.00% 100.00% 0.00% -60.00% 0.00% - Horiz. % 20.00% 80.00% 80.00% 40.00% 40.00% 100.00% 100.00%
NAPS 3.8900 3.8600 3.9400 3.9200 3.8800 3.8000 3.7600 2.29% QoQ % 0.78% -2.03% 0.51% 1.03% 2.11% 1.06% - Horiz. % 103.46% 102.66% 104.79% 104.26% 103.19% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 150.37 674.30 511.17 351.65 176.50 660.46 482.45 -54.00% QoQ % -77.70% 31.91% 45.36% 99.24% -73.28% 36.90% - Horiz. % 31.17% 139.77% 105.95% 72.89% 36.58% 136.90% 100.00%
EPS -4.59 28.00 26.77 24.36 12.31 50.22 33.65 - QoQ % -116.39% 4.59% 9.89% 97.89% -75.49% 49.24% - Horiz. % -13.64% 83.21% 79.55% 72.39% 36.58% 149.24% 100.00%
DPS 4.61 18.49 18.50 9.26 9.28 23.22 23.21 -65.92% QoQ % -75.07% -0.05% 99.78% -0.22% -60.03% 0.04% - Horiz. % 19.86% 79.66% 79.71% 39.90% 39.98% 100.04% 100.00%
NAPS 3.5893 3.5682 3.6442 3.6294 3.6019 3.5289 3.4913 1.86% QoQ % 0.59% -2.09% 0.41% 0.76% 2.07% 1.08% - Horiz. % 102.81% 102.20% 104.38% 103.96% 103.17% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.0100 4.5000 5.4100 5.6900 5.8500 6.1800 6.5600 -
P/RPS 1.85 0.62 0.98 1.50 3.08 0.87 1.26 29.15% QoQ % 198.39% -36.73% -34.67% -51.30% 254.02% -30.95% - Horiz. % 146.83% 49.21% 77.78% 119.05% 244.44% 69.05% 100.00%
P/EPS -60.56 14.86 18.69 21.63 44.12 11.43 18.10 - QoQ % -507.54% -20.49% -13.59% -50.97% 286.00% -36.85% - Horiz. % -334.59% 82.10% 103.26% 119.50% 243.76% 63.15% 100.00%
EY -1.65 6.73 5.35 4.62 2.27 8.75 5.52 - QoQ % -124.52% 25.79% 15.80% 103.52% -74.06% 58.51% - Horiz. % -29.89% 121.92% 96.92% 83.70% 41.12% 158.51% 100.00%
DY 1.66 4.44 3.70 1.76 1.71 4.05 3.81 -42.50% QoQ % -62.61% 20.00% 110.23% 2.92% -57.78% 6.30% - Horiz. % 43.57% 116.54% 97.11% 46.19% 44.88% 106.30% 100.00%
P/NAPS 0.77 1.17 1.37 1.45 1.51 1.63 1.74 -41.90% QoQ % -34.19% -14.60% -5.52% -3.97% -7.36% -6.32% - Horiz. % 44.25% 67.24% 78.74% 83.33% 86.78% 93.68% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 -
Price 3.2100 3.7700 5.4000 5.5100 5.7500 5.9800 6.0000 -
P/RPS 1.97 0.52 0.98 1.45 3.02 0.84 1.15 43.12% QoQ % 278.85% -46.94% -32.41% -51.99% 259.52% -26.96% - Horiz. % 171.30% 45.22% 85.22% 126.09% 262.61% 73.04% 100.00%
P/EPS -64.59 12.45 18.66 20.94 43.36 11.06 16.56 - QoQ % -618.80% -33.28% -10.89% -51.71% 292.04% -33.21% - Horiz. % -390.04% 75.18% 112.68% 126.45% 261.84% 66.79% 100.00%
EY -1.55 8.03 5.36 4.77 2.31 9.04 6.04 - QoQ % -119.30% 49.81% 12.37% 106.49% -74.45% 49.67% - Horiz. % -25.66% 132.95% 88.74% 78.97% 38.25% 149.67% 100.00%
DY 1.56 5.31 3.70 1.81 1.74 4.18 4.17 -48.05% QoQ % -70.62% 43.51% 104.42% 4.02% -58.37% 0.24% - Horiz. % 37.41% 127.34% 88.73% 43.41% 41.73% 100.24% 100.00%
P/NAPS 0.83 0.98 1.37 1.41 1.48 1.57 1.60 -35.41% QoQ % -15.31% -28.47% -2.84% -4.73% -5.73% -1.87% - Horiz. % 51.87% 61.25% 85.62% 88.12% 92.50% 98.13% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MPI-Q2 FY2011.pdf 
