[MPI] YoY Cumulative Quarter Result on 30-Sep-2008 [#1]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -75.22%
YoY- 5.95%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 315,613 370,450 312,319 394,106 385,743 399,098 297,178 1.00%
PBT -9,935 34,790 21,520 37,030 40,979 64,195 22,731 -
Tax -1,593 -3,632 -2,452 -3,337 -5,518 -3,174 1,167 -
NP -11,528 31,158 19,068 33,693 35,461 61,021 23,898 -
-
NP to SH -9,625 25,836 17,774 27,798 26,236 46,068 14,184 -
-
Tax Rate - 10.44% 11.39% 9.01% 13.47% 4.94% -5.13% -
Total Cost 327,141 339,292 293,251 360,413 350,282 338,077 273,280 3.04%
-
Net Worth 753,345 755,985 713,298 803,139 740,689 704,148 660,461 2.21%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,683 19,484 19,489 19,493 25,339 33,815 29,840 -17.09%
Div Payout % 0.00% 75.41% 109.65% 70.13% 96.58% 73.40% 210.38% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 753,345 755,985 713,298 803,139 740,689 704,148 660,461 2.21%
NOSH 193,661 194,841 194,890 194,936 194,918 198,911 198,934 -0.44%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -3.65% 8.41% 6.11% 8.55% 9.19% 15.29% 8.04% -
ROE -1.28% 3.42% 2.49% 3.46% 3.54% 6.54% 2.15% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 162.97 190.13 160.25 202.17 197.90 200.64 149.39 1.45%
EPS -4.97 13.26 9.12 14.26 13.46 23.16 7.13 -
DPS 5.00 10.00 10.00 10.00 13.00 17.00 15.00 -16.72%
NAPS 3.89 3.88 3.66 4.12 3.80 3.54 3.32 2.67%
Adjusted Per Share Value based on latest NOSH - 194,936
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 150.37 176.50 148.81 187.77 183.79 190.15 141.59 1.00%
EPS -4.59 12.31 8.47 13.24 12.50 21.95 6.76 -
DPS 4.61 9.28 9.29 9.29 12.07 16.11 14.22 -17.10%
NAPS 3.5893 3.6019 3.3985 3.8266 3.529 3.3549 3.1468 2.21%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.01 5.85 5.68 6.90 9.20 10.00 10.60 -
P/RPS 1.85 3.08 3.54 3.41 4.65 4.98 7.10 -20.07%
P/EPS -60.56 44.12 62.28 48.39 68.35 43.18 148.67 -
EY -1.65 2.27 1.61 2.07 1.46 2.32 0.67 -
DY 1.66 1.71 1.76 1.45 1.41 1.70 1.42 2.63%
P/NAPS 0.77 1.51 1.55 1.67 2.42 2.82 3.19 -21.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 08/11/11 16/11/10 17/11/09 18/11/08 27/11/07 31/10/06 21/11/05 -
Price 3.21 5.75 5.60 6.25 8.95 9.90 9.65 -
P/RPS 1.97 3.02 3.49 3.09 4.52 4.93 6.46 -17.95%
P/EPS -64.59 43.36 61.40 43.83 66.49 42.75 135.34 -
EY -1.55 2.31 1.63 2.28 1.50 2.34 0.74 -
DY 1.56 1.74 1.79 1.60 1.45 1.72 1.55 0.10%
P/NAPS 0.83 1.48 1.53 1.52 2.36 2.80 2.91 -18.85%

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