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

Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -68.32%
YoY- -70.26%
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 12,385 19,233 6,748 6,057 5,410 6,373 9,873 16.26%
PBT -9,485 -1,375 -2,137 1,065 1,537 2,178 3,017 -
Tax -379 -444 2,137 -778 -631 -951 -907 -44.01%
NP -9,864 -1,819 0 287 906 1,227 2,110 -
-
NP to SH -9,864 -1,819 -846 287 906 1,227 2,110 -
-
Tax Rate - - - 73.05% 41.05% 43.66% 30.06% -
Total Cost 22,249 21,052 6,748 5,770 4,504 5,146 7,763 101.38%
-
Net Worth 166,380 180,911 183,134 183,086 182,184 182,070 181,281 -5.54%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 166,380 180,911 183,134 183,086 182,184 182,070 181,281 -5.54%
NOSH 99,036 98,858 99,529 98,965 98,478 98,951 99,061 -0.01%
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 -79.64% -9.46% 0.00% 4.74% 16.75% 19.25% 21.37% -
ROE -5.93% -1.01% -0.46% 0.16% 0.50% 0.67% 1.16% -
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 12.51 19.46 6.78 6.12 5.49 6.44 9.97 16.28%
EPS -9.96 -1.84 -0.85 0.29 0.92 1.24 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.83 1.84 1.85 1.85 1.84 1.83 -5.52%
Adjusted Per Share Value based on latest NOSH - 98,965
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.31 6.69 2.35 2.11 1.88 2.22 3.43 16.39%
EPS -3.43 -0.63 -0.29 0.10 0.31 0.43 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.6289 0.6366 0.6365 0.6333 0.6329 0.6302 -5.54%
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 27/09/01 29/06/01 -
Price 0.82 0.60 0.76 0.72 0.72 0.65 0.68 -
P/RPS 6.56 3.08 11.21 11.76 13.11 10.09 6.82 -2.55%
P/EPS -8.23 -32.61 -89.41 248.28 78.26 52.42 31.92 -
EY -12.15 -3.07 -1.12 0.40 1.28 1.91 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.33 0.41 0.39 0.39 0.35 0.37 20.53%
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 24/02/03 30/10/02 21/08/02 24/04/02 17/01/02 10/10/01 30/08/01 -
Price 0.62 0.69 0.68 0.83 0.73 0.65 0.76 -
P/RPS 4.96 3.55 10.03 13.56 13.29 10.09 7.63 -24.89%
P/EPS -6.22 -37.50 -80.00 286.21 79.35 52.42 35.68 -
EY -16.06 -2.67 -1.25 0.35 1.26 1.91 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.37 0.45 0.39 0.35 0.42 -8.08%

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