[MPCORP] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 292.66%
YoY- 131.82%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 9,662 10,841 12,430 10,579 18,024 25,721 26,247 -15.33%
PBT 42,000 53,355 56,372 18,232 -81,486 -16,044 -11,393 -
Tax 1,608 -134 415 7,659 108 -279 -150 -
NP 43,608 53,221 56,787 25,891 -81,378 -16,323 -11,543 -
-
NP to SH 45,174 53,536 56,787 25,891 -81,378 -16,323 -11,543 -
-
Tax Rate -3.83% 0.25% -0.74% -42.01% - - - -
Total Cost -33,946 -42,380 -44,357 -15,312 99,402 42,044 37,790 -
-
Net Worth 242,933 265,759 212,283 155,327 129,514 179,592 127,761 11.29%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 242,933 265,759 212,283 155,327 129,514 179,592 127,761 11.29%
NOSH 192,804 172,571 172,588 172,586 172,685 172,685 111,097 9.61%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 451.34% 490.92% 456.85% 244.74% -451.50% -63.46% -43.98% -
ROE 18.60% 20.14% 26.75% 16.67% -62.83% -9.09% -9.03% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.01 6.28 7.20 6.13 10.44 14.89 23.63 -22.77%
EPS 23.43 31.02 32.90 15.00 -47.15 -9.60 -10.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.54 1.23 0.90 0.75 1.04 1.15 1.53%
Adjusted Per Share Value based on latest NOSH - 172,586
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.36 3.77 4.32 3.68 6.27 8.94 9.12 -15.32%
EPS 15.70 18.61 19.74 9.00 -28.29 -5.67 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8445 0.9239 0.738 0.54 0.4502 0.6243 0.4441 11.30%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.35 0.54 0.41 0.43 0.24 0.26 0.54 -
P/RPS 6.98 8.60 5.69 7.02 2.30 1.75 2.29 20.40%
P/EPS 1.49 1.74 1.25 2.87 -0.51 -2.75 -5.20 -
EY 66.94 57.45 80.25 34.89 -196.35 -36.36 -19.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.33 0.48 0.32 0.25 0.47 -8.26%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 24/09/09 28/08/08 30/08/07 25/08/06 23/08/05 26/08/04 -
Price 0.35 0.56 0.58 0.38 0.26 0.23 0.44 -
P/RPS 6.98 8.91 8.05 6.20 2.49 1.54 1.86 24.64%
P/EPS 1.49 1.81 1.76 2.53 -0.55 -2.43 -4.23 -
EY 66.94 55.40 56.73 39.48 -181.25 -41.10 -23.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.47 0.42 0.35 0.22 0.38 -4.96%

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