[MPI] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -89.77%
YoY- -93.67%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 297,178 278,824 263,209 257,250 315,119 328,645 314,652 -3.73%
PBT 22,731 2,939 12,143 8,593 29,688 44,805 51,824 -42.24%
Tax 1,167 34,680 -7,589 -6,762 -11,796 6,308 -13,593 -
NP 23,898 37,619 4,554 1,831 17,892 51,113 38,231 -26.87%
-
NP to SH 14,184 23,201 4,554 1,831 17,892 51,113 38,231 -48.33%
-
Tax Rate -5.13% -1,179.99% 62.50% 78.69% 39.73% -14.08% 26.23% -
Total Cost 273,280 241,205 258,655 255,419 297,227 277,532 276,421 -0.75%
-
Net Worth 660,461 644,693 666,196 660,752 688,613 670,236 706,139 -4.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 29,840 - 44,744 - 29,853 - 895 933.69%
Div Payout % 210.38% - 982.53% - 166.85% - 2.34% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 660,461 644,693 666,196 660,752 688,613 670,236 706,139 -4.35%
NOSH 198,934 198,979 198,864 199,021 199,021 198,883 198,912 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.04% 13.49% 1.73% 0.71% 5.68% 15.55% 12.15% -
ROE 2.15% 3.60% 0.68% 0.28% 2.60% 7.63% 5.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 149.39 140.13 132.36 129.26 158.33 165.25 158.19 -3.74%
EPS 7.13 11.66 2.29 0.92 8.99 25.70 19.22 -48.34%
DPS 15.00 0.00 22.50 0.00 15.00 0.00 0.45 933.53%
NAPS 3.32 3.24 3.35 3.32 3.46 3.37 3.55 -4.36%
Adjusted Per Share Value based on latest NOSH - 199,021
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 149.15 139.93 132.10 129.11 158.15 164.94 157.92 -3.73%
EPS 7.12 11.64 2.29 0.92 8.98 25.65 19.19 -48.33%
DPS 14.98 0.00 22.46 0.00 14.98 0.00 0.45 932.61%
NAPS 3.3147 3.2356 3.3435 3.3162 3.456 3.3638 3.5439 -4.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 10.60 11.80 12.50 15.00 13.10 15.50 17.00 -
P/RPS 7.10 8.42 9.44 11.60 8.27 9.38 10.75 -24.14%
P/EPS 148.67 101.20 545.85 1,630.43 145.72 60.31 88.45 41.32%
EY 0.67 0.99 0.18 0.06 0.69 1.66 1.13 -29.40%
DY 1.42 0.00 1.80 0.00 1.15 0.00 0.03 1205.44%
P/NAPS 3.19 3.64 3.73 4.52 3.79 4.60 4.79 -23.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 16/08/05 11/05/05 28/02/05 25/11/04 26/08/04 17/05/04 -
Price 9.65 11.60 12.50 14.40 14.80 13.60 15.20 -
P/RPS 6.46 8.28 9.44 11.14 9.35 8.23 9.61 -23.24%
P/EPS 135.34 99.49 545.85 1,565.22 164.63 52.92 79.08 43.03%
EY 0.74 1.01 0.18 0.06 0.61 1.89 1.26 -29.84%
DY 1.55 0.00 1.80 0.00 1.01 0.00 0.03 1283.87%
P/NAPS 2.91 3.58 3.73 4.34 4.28 4.04 4.28 -22.66%

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