[MPCORP] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
24-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -26.6%
YoY- -5.72%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 14,832 16,151 9,662 10,841 12,430 10,579 18,024 -3.19%
PBT -14,724 -19,129 42,000 53,355 56,372 18,232 -81,486 -24.79%
Tax 149 -1,109 1,608 -134 415 7,659 108 5.50%
NP -14,575 -20,238 43,608 53,221 56,787 25,891 -81,378 -24.90%
-
NP to SH -13,450 -19,023 45,174 53,536 56,787 25,891 -81,378 -25.89%
-
Tax Rate - - -3.83% 0.25% -0.74% -42.01% - -
Total Cost 29,407 36,389 -33,946 -42,380 -44,357 -15,312 99,402 -18.35%
-
Net Worth 247,158 345,428 242,933 265,759 212,283 155,327 129,514 11.36%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 247,158 345,428 242,933 265,759 212,283 155,327 129,514 11.36%
NOSH 28,766 287,857 192,804 172,571 172,588 172,586 172,685 -25.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -98.27% -125.30% 451.34% 490.92% 456.85% 244.74% -451.50% -
ROE -5.44% -5.51% 18.60% 20.14% 26.75% 16.67% -62.83% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.16 5.61 5.01 6.28 7.20 6.13 10.44 -11.07%
EPS -4.68 -6.61 23.43 31.02 32.90 15.00 -47.15 -31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.20 1.26 1.54 1.23 0.90 0.75 2.30%
Adjusted Per Share Value based on latest NOSH - 172,641
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.16 5.61 3.36 3.77 4.32 3.68 6.27 -3.19%
EPS -4.68 -6.61 15.70 18.61 19.74 9.00 -28.29 -25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 1.2008 0.8445 0.9239 0.738 0.54 0.4502 11.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.31 0.40 0.35 0.54 0.41 0.43 0.24 -
P/RPS 6.11 7.13 6.98 8.60 5.69 7.02 2.30 17.66%
P/EPS -6.40 -6.05 1.49 1.74 1.25 2.87 -0.51 52.38%
EY -15.62 -16.52 66.94 57.45 80.25 34.89 -196.35 -34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.28 0.35 0.33 0.48 0.32 1.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 24/09/09 28/08/08 30/08/07 25/08/06 -
Price 0.31 0.36 0.35 0.56 0.58 0.38 0.26 -
P/RPS 6.11 6.42 6.98 8.91 8.05 6.20 2.49 16.12%
P/EPS -6.40 -5.45 1.49 1.81 1.76 2.53 -0.55 50.47%
EY -15.62 -18.36 66.94 55.40 56.73 39.48 -181.25 -33.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.28 0.36 0.47 0.42 0.35 0.47%

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