[MPCORP] YoY Annualized Quarter Result on 30-Jun-2000 [#4]

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Annualized Quarter Result
Revenue	37,836	24,588	31,350	45,678	36,672	-0.03%
YoY %	53.88%	-21.57%	-31.37%	24.56%	-	-
Horiz. %	103.17%	67.05%	85.49%	124.56%	100.00%	-
PBT	-20,284	2,643	9,292	13,327	9,786	-
YoY %	-867.46%	-71.56%	-30.28%	36.18%	-	-
Horiz. %	-207.28%	27.01%	94.95%	136.18%	100.00%	-
Tax	448	-1,069	-3,814	-4,703	-2,137	-
YoY %	141.91%	71.97%	18.90%	-120.07%	-	-
Horiz. %	-20.96%	50.02%	178.47%	220.07%	100.00%	-
NP	-19,836	1,574	5,478	8,624	7,649	-
YoY %	-1,360.23%	-71.27%	-36.48%	12.75%	-	-
Horiz. %	-259.33%	20.58%	71.62%	112.75%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-19,836	1,574	5,478	8,624	7,649	-
YoY %	-1,360.23%	-71.27%	-36.48%	12.75%	-	-
Horiz. %	-259.33%	20.58%	71.62%	112.75%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	40.45%	41.05%	35.29%	21.84%	-
YoY %	-	-1.46%	16.32%	61.58%	-	-
Horiz. %	-	185.21%	187.96%	161.58%	100.00%	-
Total Cost	57,672	23,014	25,872	37,054	29,023	-0.71%
YoY %	150.60%	-11.05%	-30.18%	27.67%	-	-
Horiz. %	198.71%	79.30%	89.14%	127.67%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	158,371	182,148	181,279	175,252	167,229	0.05%
YoY %	-13.05%	0.48%	3.44%	4.80%	-	-
Horiz. %	94.70%	108.92%	108.40%	104.80%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	158,371	182,148	181,279	175,252	167,229	0.05%
YoY %	-13.05%	0.48%	3.44%	4.80%	-	-
Horiz. %	94.70%	108.92%	108.40%	104.80%	100.00%	-
NOSH	98,982	98,993	99,059	99,012	98,952	-0.00%
YoY %	-0.01%	-0.07%	0.05%	0.06%	-	-
Horiz. %	100.03%	100.04%	100.11%	100.06%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	-52.43%	6.40%	17.47%	18.88%	20.86%	-
YoY %	-919.22%	-63.37%	-7.47%	-9.49%	-	-
Horiz. %	-251.34%	30.68%	83.75%	90.51%	100.00%	-
ROE	-12.53%	0.86%	3.02%	4.92%	4.57%	-
YoY %	-1,556.98%	-71.52%	-38.62%	7.66%	-	-
Horiz. %	-274.18%	18.82%	66.08%	107.66%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	38.23	24.84	31.65	46.13	37.06	-0.03%
YoY %	53.90%	-21.52%	-31.39%	24.47%	-	-
Horiz. %	103.16%	67.03%	85.40%	124.47%	100.00%	-
EPS	-20.04	1.59	5.53	8.71	7.73	-
YoY %	-1,360.38%	-71.25%	-36.51%	12.68%	-	-
Horiz. %	-259.25%	20.57%	71.54%	112.68%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.60	1.84	1.83	1.77	1.69	0.05%
YoY %	-13.04%	0.55%	3.39%	4.73%	-	-
Horiz. %	94.67%	108.88%	108.28%	104.73%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 98,896
RPS	13.15	8.55	10.90	15.88	12.75	-0.03%
YoY %	53.80%	-21.56%	-31.36%	24.55%	-	-
Horiz. %	103.14%	67.06%	85.49%	124.55%	100.00%	-
EPS	-6.90	0.55	1.90	3.00	2.66	-
YoY %	-1,354.55%	-71.05%	-36.67%	12.78%	-	-
Horiz. %	-259.40%	20.68%	71.43%	112.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.5506	0.6332	0.6302	0.6092	0.5813	0.05%
YoY %	-13.04%	0.48%	3.45%	4.80%	-	-
Horiz. %	94.72%	108.93%	108.41%	104.80%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	28/06/02	29/06/01	30/06/00	-	-
Price	0.58	0.76	0.68	1.44	0.00	-
P/RPS	1.52	3.06	2.15	3.12	0.00	-100.00%
YoY %	-50.33%	42.33%	-31.09%	0.00%	-	-
Horiz. %	48.72%	98.08%	68.91%	100.00%	-	-
P/EPS	-2.89	47.80	12.30	16.53	0.00	-100.00%
YoY %	-106.05%	288.62%	-25.59%	0.00%	-	-
Horiz. %	-17.48%	289.17%	74.41%	100.00%	-	-
EY	-34.55	2.09	8.13	6.05	0.00	-100.00%
YoY %	-1,753.11%	-74.29%	34.38%	0.00%	-	-
Horiz. %	-571.07%	34.55%	134.38%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.36	0.41	0.37	0.81	0.00	-100.00%
YoY %	-12.20%	10.81%	-54.32%	0.00%	-	-
Horiz. %	44.44%	50.62%	45.68%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
Date	19/08/03	21/08/02	30/08/01	22/08/00	-	-
Price	0.62	0.68	0.76	1.45	0.00	-
P/RPS	1.62	2.74	2.40	3.14	0.00	-100.00%
YoY %	-40.88%	14.17%	-23.57%	0.00%	-	-
Horiz. %	51.59%	87.26%	76.43%	100.00%	-	-
P/EPS	-3.09	42.77	13.74	16.65	0.00	-100.00%
YoY %	-107.22%	211.28%	-17.48%	0.00%	-	-
Horiz. %	-18.56%	256.88%	82.52%	100.00%	-	-
EY	-32.32	2.34	7.28	6.01	0.00	-100.00%
YoY %	-1,481.20%	-67.86%	21.13%	0.00%	-	-
Horiz. %	-537.77%	38.94%	121.13%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.39	0.37	0.42	0.82	0.00	-100.00%
YoY %	5.41%	-11.90%	-48.78%	0.00%	-	-
Horiz. %	47.56%	45.12%	51.22%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos