[MPCORP] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -24.44%
YoY- 41.81%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 10,579 18,024 25,721 26,247 37,836 24,588 31,350 -16.55%
PBT 18,232 -81,486 -16,044 -11,393 -20,284 2,643 9,292 11.88%
Tax 7,659 108 -279 -150 448 -1,069 -3,814 -
NP 25,891 -81,378 -16,323 -11,543 -19,836 1,574 5,478 29.52%
-
NP to SH 25,891 -81,378 -16,323 -11,543 -19,836 1,574 5,478 29.52%
-
Tax Rate -42.01% - - - - 40.45% 41.05% -
Total Cost -15,312 99,402 42,044 37,790 57,672 23,014 25,872 -
-
Net Worth 155,327 129,514 179,592 127,761 158,371 182,148 181,279 -2.54%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 155,327 129,514 179,592 127,761 158,371 182,148 181,279 -2.54%
NOSH 172,586 172,685 172,685 111,097 98,982 98,993 99,059 9.68%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 244.74% -451.50% -63.46% -43.98% -52.43% 6.40% 17.47% -
ROE 16.67% -62.83% -9.09% -9.03% -12.53% 0.86% 3.02% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.13 10.44 14.89 23.63 38.23 24.84 31.65 -23.92%
EPS 15.00 -47.15 -9.60 -10.39 -20.04 1.59 5.53 18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.75 1.04 1.15 1.60 1.84 1.83 -11.15%
Adjusted Per Share Value based on latest NOSH - 110,506
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.68 6.27 8.94 9.12 13.15 8.55 10.90 -16.54%
EPS 9.00 -28.29 -5.67 -4.01 -6.90 0.55 1.90 29.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.4502 0.6243 0.4441 0.5506 0.6332 0.6302 -2.54%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.43 0.24 0.26 0.54 0.58 0.76 0.68 -
P/RPS 7.02 2.30 1.75 2.29 1.52 3.06 2.15 21.78%
P/EPS 2.87 -0.51 -2.75 -5.20 -2.89 47.80 12.30 -21.52%
EY 34.89 -196.35 -36.36 -19.24 -34.55 2.09 8.13 27.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.32 0.25 0.47 0.36 0.41 0.37 4.43%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 25/08/06 23/08/05 26/08/04 19/08/03 21/08/02 30/08/01 -
Price 0.38 0.26 0.23 0.44 0.62 0.68 0.76 -
P/RPS 6.20 2.49 1.54 1.86 1.62 2.74 2.40 17.12%
P/EPS 2.53 -0.55 -2.43 -4.23 -3.09 42.77 13.74 -24.56%
EY 39.48 -181.25 -41.10 -23.61 -32.32 2.34 7.28 32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.22 0.38 0.39 0.37 0.42 0.00%

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

Post a Comment