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

Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -2.76%
YoY- -1360.23%
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 18,024 25,721 26,247 37,836 24,588 31,350 45,678 -14.35%
PBT -81,486 -16,044 -11,393 -20,284 2,643 9,292 13,327 -
Tax 108 -279 -150 448 -1,069 -3,814 -4,703 -
NP -81,378 -16,323 -11,543 -19,836 1,574 5,478 8,624 -
-
NP to SH -81,378 -16,323 -11,543 -19,836 1,574 5,478 8,624 -
-
Tax Rate - - - - 40.45% 41.05% 35.29% -
Total Cost 99,402 42,044 37,790 57,672 23,014 25,872 37,054 17.86%
-
Net Worth 129,514 179,592 127,761 158,371 182,148 181,279 175,252 -4.91%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 129,514 179,592 127,761 158,371 182,148 181,279 175,252 -4.91%
NOSH 172,685 172,685 111,097 98,982 98,993 99,059 99,012 9.70%
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 -451.50% -63.46% -43.98% -52.43% 6.40% 17.47% 18.88% -
ROE -62.83% -9.09% -9.03% -12.53% 0.86% 3.02% 4.92% -
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 10.44 14.89 23.63 38.23 24.84 31.65 46.13 -21.92%
EPS -47.15 -9.60 -10.39 -20.04 1.59 5.53 8.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.04 1.15 1.60 1.84 1.83 1.77 -13.32%
Adjusted Per Share Value based on latest NOSH - 99,038
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.27 8.94 9.12 13.15 8.55 10.90 15.88 -14.34%
EPS -28.29 -5.67 -4.01 -6.90 0.55 1.90 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4502 0.6243 0.4441 0.5506 0.6332 0.6302 0.6092 -4.91%
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 0.24 0.26 0.54 0.58 0.76 0.68 1.44 -
P/RPS 2.30 1.75 2.29 1.52 3.06 2.15 3.12 -4.95%
P/EPS -0.51 -2.75 -5.20 -2.89 47.80 12.30 16.53 -
EY -196.35 -36.36 -19.24 -34.55 2.09 8.13 6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.47 0.36 0.41 0.37 0.81 -14.33%
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 25/08/06 23/08/05 26/08/04 19/08/03 21/08/02 30/08/01 22/08/00 -
Price 0.26 0.23 0.44 0.62 0.68 0.76 1.45 -
P/RPS 2.49 1.54 1.86 1.62 2.74 2.40 3.14 -3.79%
P/EPS -0.55 -2.43 -4.23 -3.09 42.77 13.74 16.65 -
EY -181.25 -41.10 -23.61 -32.32 2.34 7.28 6.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.22 0.38 0.39 0.37 0.42 0.82 -13.22%

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