[MPCORP] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 3.54%
YoY- 51.95%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 24,674 19,012 26,247 19,345 19,504 9,696 37,836 -24.70%
PBT -18,586 -7,344 -11,393 -8,621 -8,934 -9,184 -20,284 -5.63%
Tax -968 -1,220 -150 -654 -682 -696 448 -
NP -19,554 -8,564 -11,543 -9,276 -9,616 -9,880 -19,836 -0.94%
-
NP to SH -19,554 -8,564 -11,543 -9,276 -9,616 -9,880 -19,836 -0.94%
-
Tax Rate - - - - - - - -
Total Cost 44,228 27,576 37,790 28,621 29,120 19,576 57,672 -16.14%
-
Net Worth 179,748 185,885 127,761 151,411 153,341 156,730 158,371 8.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 179,748 185,885 127,761 151,411 153,341 156,730 158,371 8.76%
NOSH 167,989 165,968 111,097 98,961 98,930 99,196 98,982 42.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -79.25% -45.05% -43.98% -47.95% -49.30% -101.90% -52.43% -
ROE -10.88% -4.61% -9.03% -6.13% -6.27% -6.30% -12.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.69 11.46 23.63 19.55 19.71 9.77 38.23 -46.99%
EPS -11.64 -5.16 -10.39 -9.37 -9.72 -9.96 -20.04 -30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.12 1.15 1.53 1.55 1.58 1.60 -23.43%
Adjusted Per Share Value based on latest NOSH - 99,032
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.58 6.61 9.12 6.73 6.78 3.37 13.15 -24.67%
EPS -6.80 -2.98 -4.01 -3.22 -3.34 -3.43 -6.90 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6249 0.6462 0.4441 0.5264 0.5331 0.5448 0.5506 8.76%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.39 0.40 0.54 0.58 0.60 0.58 0.58 -
P/RPS 2.66 3.49 2.29 2.97 3.04 5.93 1.52 44.97%
P/EPS -3.35 -7.75 -5.20 -6.19 -6.17 -5.82 -2.89 10.29%
EY -29.85 -12.90 -19.24 -16.16 -16.20 -17.17 -34.55 -9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.47 0.38 0.39 0.37 0.36 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 01/04/05 23/11/04 26/08/04 25/05/04 27/02/04 27/11/03 19/08/03 -
Price 0.30 0.41 0.44 0.45 0.65 0.63 0.62 -
P/RPS 2.04 3.58 1.86 2.30 3.30 6.45 1.62 16.53%
P/EPS -2.58 -7.95 -4.23 -4.80 -6.69 -6.33 -3.09 -11.28%
EY -38.80 -12.59 -23.61 -20.83 -14.95 -15.81 -32.32 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.38 0.29 0.42 0.40 0.39 -19.74%

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