[MPI] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 16.3%
YoY- -115.37%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 879,464 768,842 721,584 719,014 715,264 1,332,682 1,494,189 -29.74%
PBT 64,200 -17,791 -41,232 -41,382 -54,668 317,658 437,369 -72.14%
Tax -36,212 17,791 41,232 41,382 54,668 -116,646 -145,749 -60.44%
NP 27,988 0 0 0 0 201,012 291,620 -79.00%
-
NP to SH 27,988 -33,263 -53,946 -56,352 -67,324 201,012 291,620 -79.00%
-
Tax Rate 56.40% - - - - 36.72% 33.32% -
Total Cost 851,476 768,842 721,584 719,014 715,264 1,131,670 1,202,569 -20.54%
-
Net Worth 681,809 688,337 730,030 767,895 778,186 801,250 889,654 -16.24%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 81,168 108,211 59,526 - 131,477 186,594 -
Div Payout % - 0.00% 0.00% 0.00% - 65.41% 63.99% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 681,809 688,337 730,030 767,895 778,186 801,250 889,654 -16.24%
NOSH 198,778 198,941 198,918 198,422 198,011 199,813 199,922 -0.38%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.18% 0.00% 0.00% 0.00% 0.00% 15.08% 19.52% -
ROE 4.10% -4.83% -7.39% -7.34% -8.65% 25.09% 32.78% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 442.43 386.47 362.75 362.37 361.22 666.96 747.39 -29.47%
EPS 14.08 -16.72 -27.12 -28.40 -34.00 100.60 145.87 -78.92%
DPS 0.00 40.80 54.40 30.00 0.00 65.80 93.33 -
NAPS 3.43 3.46 3.67 3.87 3.93 4.01 4.45 -15.92%
Adjusted Per Share Value based on latest NOSH - 199,035
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 419.02 366.32 343.80 342.58 340.79 634.96 711.91 -29.74%
EPS 13.33 -15.85 -25.70 -26.85 -32.08 95.77 138.94 -79.01%
DPS 0.00 38.67 51.56 28.36 0.00 62.64 88.90 -
NAPS 3.2485 3.2796 3.4783 3.6587 3.7077 3.8176 4.2388 -16.24%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 11.40 15.10 21.00 15.70 10.50 13.20 12.30 -
P/RPS 2.58 3.91 5.79 4.33 2.91 1.98 1.65 34.68%
P/EPS 80.97 -90.31 -77.43 -55.28 -30.88 13.12 8.43 351.23%
EY 1.24 -1.11 -1.29 -1.81 -3.24 7.62 11.86 -77.77%
DY 0.00 2.70 2.59 1.91 0.00 4.98 7.59 -
P/NAPS 3.32 4.36 5.72 4.06 2.67 3.29 2.76 13.09%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 27/08/01 02/05/01 -
Price 12.20 15.10 19.90 16.50 11.60 13.60 12.00 -
P/RPS 2.76 3.91 5.49 4.55 3.21 2.04 1.61 43.19%
P/EPS 86.65 -90.31 -73.38 -58.10 -34.12 13.52 8.23 379.68%
EY 1.15 -1.11 -1.36 -1.72 -2.93 7.40 12.16 -79.21%
DY 0.00 2.70 2.73 1.82 0.00 4.84 7.78 -
P/NAPS 3.56 4.36 5.42 4.26 2.95 3.39 2.70 20.22%

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