[MPI] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
09-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -8.28%
YoY- -134.71%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 210,405 219,866 227,654 181,681 180,691 178,816 212,040 -0.51%
PBT 7,510 16,050 13,133 -9,964 -7,294 -13,667 -10,370 -
Tax -6,881 -9,053 -5,937 9,964 7,294 13,667 10,370 -
NP 629 6,997 7,196 0 0 0 0 -
-
NP to SH 629 6,997 7,196 -12,284 -11,345 -16,831 -17,704 -
-
Tax Rate 91.62% 56.40% 45.21% - - - - -
Total Cost 209,776 212,869 220,458 181,681 180,691 178,816 212,040 -0.71%
-
Net Worth 674,209 681,809 687,794 729,486 770,265 778,186 797,674 -10.57%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 29,484 - - 51,282 29,855 - - -
Div Payout % 4,687.50% - - 0.00% 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 674,209 681,809 687,794 729,486 770,265 778,186 797,674 -10.57%
NOSH 196,562 198,778 198,784 198,770 199,035 198,011 198,921 -0.79%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.30% 3.18% 3.16% 0.00% 0.00% 0.00% 0.00% -
ROE 0.09% 1.03% 1.05% -1.68% -1.47% -2.16% -2.22% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 107.04 110.61 114.52 91.40 90.78 90.31 106.59 0.28%
EPS 0.32 3.52 3.62 -6.18 -5.70 -8.50 -8.90 -
DPS 15.00 0.00 0.00 25.80 15.00 0.00 0.00 -
NAPS 3.43 3.43 3.46 3.67 3.87 3.93 4.01 -9.86%
Adjusted Per Share Value based on latest NOSH - 198,770
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 105.60 110.35 114.25 91.18 90.68 89.74 106.42 -0.51%
EPS 0.32 3.51 3.61 -6.17 -5.69 -8.45 -8.89 -
DPS 14.80 0.00 0.00 25.74 14.98 0.00 0.00 -
NAPS 3.3837 3.4218 3.4519 3.6611 3.8658 3.9055 4.0033 -10.57%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 13.90 11.40 15.10 21.00 15.70 10.50 13.20 -
P/RPS 12.99 10.31 13.19 22.98 17.29 11.63 12.38 3.24%
P/EPS 4,343.75 323.86 417.13 -339.81 -275.44 -123.53 -148.31 -
EY 0.02 0.31 0.24 -0.29 -0.36 -0.81 -0.67 -
DY 1.08 0.00 0.00 1.23 0.96 0.00 0.00 -
P/NAPS 4.05 3.32 4.36 5.72 4.06 2.67 3.29 14.81%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 23/01/03 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 27/08/01 -
Price 13.60 12.20 15.10 19.90 16.50 11.60 13.60 -
P/RPS 12.71 11.03 13.19 21.77 18.18 12.85 12.76 -0.26%
P/EPS 4,250.00 346.59 417.13 -322.01 -289.47 -136.47 -152.81 -
EY 0.02 0.29 0.24 -0.31 -0.35 -0.73 -0.65 -
DY 1.10 0.00 0.00 1.30 0.91 0.00 0.00 -
P/NAPS 3.97 3.56 4.36 5.42 4.26 2.95 3.39 11.07%

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