[MPCORP] QoQ TTM Result on 31-Dec-2001 [#2]

Announcement Date
17-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -0.93%
YoY- -14.58%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 37,448 24,588 27,713 29,392 30,199 31,350 25,860 27.96%
PBT -910 2,643 7,797 8,601 8,917 9,292 9,061 -
Tax -562 -1,069 -3,267 -3,393 -3,660 -3,814 -4,170 -73.68%
NP -1,472 1,574 4,530 5,208 5,257 5,478 4,891 -
-
NP to SH -1,472 1,574 4,530 5,208 5,257 5,478 4,891 -
-
Tax Rate - 40.45% 41.90% 39.45% 41.05% 41.05% 46.02% -
Total Cost 38,920 23,014 23,183 24,184 24,942 25,872 20,969 50.97%
-
Net Worth 180,911 183,134 183,086 182,184 182,070 181,281 180,066 0.31%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 180,911 183,134 183,086 182,184 182,070 181,281 180,066 0.31%
NOSH 98,858 99,529 98,965 98,478 98,951 99,061 99,484 -0.41%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -3.93% 6.40% 16.35% 17.72% 17.41% 17.47% 18.91% -
ROE -0.81% 0.86% 2.47% 2.86% 2.89% 3.02% 2.72% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 37.88 24.70 28.00 29.85 30.52 31.65 25.99 28.51%
EPS -1.49 1.58 4.58 5.29 5.31 5.53 4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.84 1.85 1.85 1.84 1.83 1.81 0.73%
Adjusted Per Share Value based on latest NOSH - 98,478
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 13.02 8.55 9.63 10.22 10.50 10.90 8.99 27.97%
EPS -0.51 0.55 1.57 1.81 1.83 1.90 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6289 0.6366 0.6365 0.6333 0.6329 0.6302 0.626 0.30%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.60 0.76 0.72 0.72 0.65 0.68 0.72 -
P/RPS 1.58 3.08 2.57 2.41 2.13 2.15 2.77 -31.19%
P/EPS -40.30 48.06 15.73 13.61 12.23 12.30 14.65 -
EY -2.48 2.08 6.36 7.35 8.17 8.13 6.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.39 0.39 0.35 0.37 0.40 -12.02%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/10/02 21/08/02 24/04/02 17/01/02 10/10/01 30/08/01 17/04/01 -
Price 0.69 0.68 0.83 0.73 0.65 0.76 0.67 -
P/RPS 1.82 2.75 2.96 2.45 2.13 2.40 2.58 -20.73%
P/EPS -46.34 43.00 18.13 13.80 12.23 13.74 13.63 -
EY -2.16 2.33 5.51 7.24 8.17 7.28 7.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.45 0.39 0.35 0.42 0.37 1.79%

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