[MPCORP] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 47.36%
YoY- -0.33%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,024 20,281 22,862 22,480 25,721 26,462 24,674 -18.93%
PBT -81,486 -8,913 -8,550 -9,608 -16,044 -15,256 -18,586 168.60%
Tax 108 177 386 1,016 -279 -693 -968 -
NP -81,378 -8,736 -8,164 -8,592 -16,323 -15,949 -19,554 159.40%
-
NP to SH -81,378 -8,736 -8,164 -8,592 -16,323 -15,949 -19,554 159.40%
-
Tax Rate - - - - - - - -
Total Cost 99,402 29,017 31,026 31,072 42,044 42,411 44,228 71.83%
-
Net Worth 129,514 172,421 173,958 176,690 179,592 180,109 179,748 -19.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,514 172,421 173,958 176,690 179,592 180,109 179,748 -19.67%
NOSH 172,685 172,421 172,236 173,225 172,685 169,914 167,989 1.86%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -451.50% -43.07% -35.71% -38.22% -63.46% -60.27% -79.25% -
ROE -62.83% -5.07% -4.69% -4.86% -9.09% -8.86% -10.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.44 11.76 13.27 12.98 14.89 15.57 14.69 -20.41%
EPS -47.15 -5.07 -4.74 -4.96 -9.60 -9.39 -11.64 154.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.00 1.01 1.02 1.04 1.06 1.07 -21.14%
Adjusted Per Share Value based on latest NOSH - 173,225
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.27 7.05 7.95 7.81 8.94 9.20 8.58 -18.91%
EPS -28.29 -3.04 -2.84 -2.99 -5.67 -5.54 -6.80 159.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4502 0.5994 0.6047 0.6142 0.6243 0.6261 0.6249 -19.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.24 0.20 0.20 0.34 0.26 0.30 0.39 -
P/RPS 2.30 1.70 1.51 2.62 1.75 1.93 2.66 -9.26%
P/EPS -0.51 -3.95 -4.22 -6.85 -2.75 -3.20 -3.35 -71.58%
EY -196.35 -25.33 -23.70 -14.59 -36.36 -31.29 -29.85 252.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.20 0.20 0.33 0.25 0.28 0.36 -7.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 23/05/06 28/02/06 24/11/05 23/08/05 27/05/05 01/04/05 -
Price 0.26 0.29 0.24 0.28 0.23 0.24 0.30 -
P/RPS 2.49 2.47 1.81 2.16 1.54 1.54 2.04 14.25%
P/EPS -0.55 -5.72 -5.06 -5.65 -2.43 -2.56 -2.58 -64.41%
EY -181.25 -17.47 -19.75 -17.71 -41.10 -39.11 -38.80 180.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.24 0.27 0.22 0.23 0.28 16.08%

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