[MPCORP] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -51.22%
YoY- -71.27%
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 50,305 63,236 76,932 24,588 23,786 23,566 25,492 57.39%
PBT -17,714 -21,720 -5,500 2,643 6,373 7,430 8,712 -
Tax -1,589 -1,646 -1,776 -1,069 -3,146 -3,164 -3,804 -44.14%
NP -19,304 -23,366 -7,276 1,574 3,226 4,266 4,908 -
-
NP to SH -19,304 -23,366 -7,276 1,574 3,226 4,266 4,908 -
-
Tax Rate - - - 40.45% 49.36% 42.58% 43.66% -
Total Cost 69,609 86,602 84,208 23,014 20,560 19,300 20,584 125.46%
-
Net Worth 163,397 166,334 180,911 182,148 183,483 183,537 182,070 -6.96%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 163,397 166,334 180,911 182,148 183,483 183,537 182,070 -6.96%
NOSH 99,028 99,008 98,858 98,993 99,180 99,209 98,951 0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -38.37% -36.95% -9.46% 6.40% 13.57% 18.10% 19.25% -
ROE -11.81% -14.05% -4.02% 0.86% 1.76% 2.32% 2.70% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 50.80 63.87 77.82 24.84 23.98 23.75 25.76 57.32%
EPS -19.49 -23.60 -7.36 1.59 3.25 4.30 4.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.68 1.83 1.84 1.85 1.85 1.84 -7.01%
Adjusted Per Share Value based on latest NOSH - 99,529
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.49 21.98 26.74 8.55 8.27 8.19 8.86 57.42%
EPS -6.71 -8.12 -2.53 0.55 1.12 1.48 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.568 0.5782 0.6289 0.6332 0.6378 0.638 0.6329 -6.96%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.60 0.82 0.60 0.76 0.72 0.72 0.65 -
P/RPS 1.18 1.28 0.77 3.06 3.00 3.03 2.52 -39.72%
P/EPS -3.08 -3.47 -8.15 47.80 22.13 16.74 13.10 -
EY -32.49 -28.78 -12.27 2.09 4.52 5.97 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 0.33 0.41 0.39 0.39 0.35 1.89%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 24/02/03 30/10/02 21/08/02 24/04/02 17/01/02 10/10/01 -
Price 0.53 0.62 0.69 0.68 0.83 0.73 0.65 -
P/RPS 1.04 0.97 0.89 2.74 3.46 3.07 2.52 -44.59%
P/EPS -2.72 -2.63 -9.38 42.77 25.51 16.98 13.10 -
EY -36.78 -38.06 -10.67 2.34 3.92 5.89 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.38 0.37 0.45 0.39 0.35 -5.80%

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