[MPI] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 324.92%
YoY- 240.3%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,359,765 1,114,402 1,183,363 882,522 768,842 1,332,682 1,526,578 -1.90%
PBT 165,381 53,363 163,330 47,553 -17,791 317,658 501,342 -16.86%
Tax -15,511 28,899 -32,147 -886 17,791 -116,646 -174,664 -33.19%
NP 149,870 82,262 131,183 46,667 0 201,012 326,678 -12.17%
-
NP to SH 107,135 47,478 131,183 46,667 -33,263 201,012 326,678 -16.95%
-
Tax Rate 9.38% -54.16% 19.68% 1.86% - 36.72% 34.84% -
Total Cost 1,209,895 1,032,140 1,052,180 835,855 768,842 1,131,670 1,199,900 0.13%
-
Net Worth 696,198 662,344 670,336 652,462 688,337 801,250 799,063 -2.26%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 74,592 74,588 119,347 69,264 81,168 131,477 113,411 -6.74%
Div Payout % 69.62% 157.10% 90.98% 148.42% 0.00% 65.41% 34.72% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 696,198 662,344 670,336 652,462 688,337 801,250 799,063 -2.26%
NOSH 198,913 198,902 198,912 198,921 198,941 199,813 203,246 -0.35%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.02% 7.38% 11.09% 5.29% 0.00% 15.08% 21.40% -
ROE 15.39% 7.17% 19.57% 7.15% -4.83% 25.09% 40.88% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 683.59 560.28 594.92 443.65 386.47 666.96 751.10 -1.55%
EPS 53.86 23.87 65.95 23.46 -16.72 100.60 160.73 -16.65%
DPS 37.50 37.50 60.00 34.82 40.80 65.80 55.80 -6.40%
NAPS 3.50 3.33 3.37 3.28 3.46 4.01 3.9315 -1.91%
Adjusted Per Share Value based on latest NOSH - 198,913
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 647.87 530.96 563.82 420.48 366.32 634.96 727.34 -1.90%
EPS 51.04 22.62 62.50 22.23 -15.85 95.77 155.65 -16.95%
DPS 35.54 35.54 56.86 33.00 38.67 62.64 54.04 -6.74%
NAPS 3.3171 3.1558 3.1938 3.1087 3.2796 3.8176 3.8072 -2.26%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 10.00 11.80 15.50 14.40 15.10 13.20 39.00 -
P/RPS 1.46 2.11 2.61 3.25 3.91 1.98 5.19 -19.04%
P/EPS 18.57 49.43 23.50 61.38 -90.31 13.12 24.26 -4.35%
EY 5.39 2.02 4.25 1.63 -1.11 7.62 4.12 4.57%
DY 3.75 3.18 3.87 2.42 2.70 4.98 1.43 17.42%
P/NAPS 2.86 3.54 4.60 4.39 4.36 3.29 9.92 -18.71%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 16/08/05 26/08/04 27/08/03 15/08/02 27/08/01 21/08/00 -
Price 9.95 11.60 13.60 15.30 15.10 13.60 34.75 -
P/RPS 1.46 2.07 2.29 3.45 3.91 2.04 4.63 -17.49%
P/EPS 18.47 48.60 20.62 65.22 -90.31 13.52 21.62 -2.58%
EY 5.41 2.06 4.85 1.53 -1.11 7.40 4.63 2.62%
DY 3.77 3.23 4.41 2.28 2.70 4.84 1.61 15.22%
P/NAPS 2.84 3.48 4.04 4.66 4.36 3.39 8.84 -17.23%

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