[MPI] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 17.79%
YoY- -116.55%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 643,494 430,271 219,866 768,842 541,188 359,507 178,816 135.01%
PBT 29,682 23,560 16,050 -17,791 -30,924 -20,691 -13,667 -
Tax -21,445 -15,934 -9,053 17,791 30,924 20,691 13,667 -
NP 8,237 7,626 6,997 0 0 0 0 -
-
NP to SH 8,237 7,626 6,997 -33,263 -40,460 -28,176 -16,831 -
-
Tax Rate 72.25% 67.63% 56.40% - - - - -
Total Cost 635,257 422,645 212,869 768,842 541,188 359,507 178,816 133.00%
-
Net Worth 654,582 682,955 681,809 688,337 730,030 767,895 778,186 -10.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 69,278 29,866 - 81,168 81,158 29,763 - -
Div Payout % 841.06% 391.64% - 0.00% 0.00% 0.00% - -
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 654,582 682,955 681,809 688,337 730,030 767,895 778,186 -10.90%
NOSH 198,961 199,112 198,778 198,941 198,918 198,422 198,011 0.31%
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 1.28% 1.77% 3.18% 0.00% 0.00% 0.00% 0.00% -
ROE 1.26% 1.12% 1.03% -4.83% -5.54% -3.67% -2.16% -
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 323.43 216.09 110.61 386.47 272.07 181.18 90.31 134.26%
EPS 4.14 3.83 3.52 -16.72 -20.34 -14.20 -8.50 -
DPS 34.82 15.00 0.00 40.80 40.80 15.00 0.00 -
NAPS 3.29 3.43 3.43 3.46 3.67 3.87 3.93 -11.18%
Adjusted Per Share Value based on latest NOSH - 198,784
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 306.60 205.00 104.76 366.32 257.85 171.29 85.20 135.01%
EPS 3.92 3.63 3.33 -15.85 -19.28 -13.42 -8.02 -
DPS 33.01 14.23 0.00 38.67 38.67 14.18 0.00 -
NAPS 3.1188 3.254 3.2485 3.2796 3.4783 3.6587 3.7077 -10.90%
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 28/09/01 -
Price 10.40 13.90 11.40 15.10 21.00 15.70 10.50 -
P/RPS 3.22 6.43 10.31 3.91 7.72 8.67 11.63 -57.55%
P/EPS 251.21 362.92 323.86 -90.31 -103.24 -110.56 -123.53 -
EY 0.40 0.28 0.31 -1.11 -0.97 -0.90 -0.81 -
DY 3.35 1.08 0.00 2.70 1.94 0.96 0.00 -
P/NAPS 3.16 4.05 3.32 4.36 5.72 4.06 2.67 11.89%
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 16/05/03 23/01/03 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 -
Price 12.40 13.60 12.20 15.10 19.90 16.50 11.60 -
P/RPS 3.83 6.29 11.03 3.91 7.31 9.11 12.85 -55.41%
P/EPS 299.52 355.09 346.59 -90.31 -97.84 -116.20 -136.47 -
EY 0.33 0.28 0.29 -1.11 -1.02 -0.86 -0.73 -
DY 2.81 1.10 0.00 2.70 2.05 0.91 0.00 -
P/NAPS 3.77 3.97 3.56 4.36 5.42 4.26 2.95 17.78%

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