[MPCORP] QoQ TTM Result on 30-Sep-2001 [#1]

Announcement Date
10-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -4.03%
YoY- -31.46%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 24,588 27,713 29,392 30,199 31,350 25,860 30,406 -13.23%
PBT 2,643 7,797 8,601 8,917 9,292 9,061 10,435 -60.06%
Tax -1,069 -3,267 -3,393 -3,660 -3,814 -4,170 -4,338 -60.79%
NP 1,574 4,530 5,208 5,257 5,478 4,891 6,097 -59.55%
-
NP to SH 1,574 4,530 5,208 5,257 5,478 4,891 6,097 -59.55%
-
Tax Rate 40.45% 41.90% 39.45% 41.05% 41.05% 46.02% 41.57% -
Total Cost 23,014 23,183 24,184 24,942 25,872 20,969 24,309 -3.59%
-
Net Worth 183,134 183,086 182,184 182,070 181,281 180,066 179,062 1.51%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 183,134 183,086 182,184 182,070 181,281 180,066 179,062 1.51%
NOSH 99,529 98,965 98,478 98,951 99,061 99,484 99,479 0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.40% 16.35% 17.72% 17.41% 17.47% 18.91% 20.05% -
ROE 0.86% 2.47% 2.86% 2.89% 3.02% 2.72% 3.40% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 24.70 28.00 29.85 30.52 31.65 25.99 30.57 -13.28%
EPS 1.58 4.58 5.29 5.31 5.53 4.92 6.13 -59.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.85 1.85 1.84 1.83 1.81 1.80 1.48%
Adjusted Per Share Value based on latest NOSH - 98,951
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 8.55 9.63 10.22 10.50 10.90 8.99 10.57 -13.21%
EPS 0.55 1.57 1.81 1.83 1.90 1.70 2.12 -59.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6366 0.6365 0.6333 0.6329 0.6302 0.626 0.6225 1.50%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.76 0.72 0.72 0.65 0.68 0.72 0.88 -
P/RPS 3.08 2.57 2.41 2.13 2.15 2.77 2.88 4.59%
P/EPS 48.06 15.73 13.61 12.23 12.30 14.65 14.36 124.24%
EY 2.08 6.36 7.35 8.17 8.13 6.83 6.96 -55.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.39 0.35 0.37 0.40 0.49 -11.23%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 24/04/02 17/01/02 10/10/01 30/08/01 17/04/01 22/01/01 -
Price 0.68 0.83 0.73 0.65 0.76 0.67 0.90 -
P/RPS 2.75 2.96 2.45 2.13 2.40 2.58 2.94 -4.36%
P/EPS 43.00 18.13 13.80 12.23 13.74 13.63 14.68 105.12%
EY 2.33 5.51 7.24 8.17 7.28 7.34 6.81 -51.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.39 0.35 0.42 0.37 0.50 -18.23%

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