[MPI] YoY Quarter Result on 30-Jun-2002 [#4]

Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 158.58%
YoY- 140.65%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 278,824 328,645 239,028 227,654 212,040 427,701 0 -100.00%
PBT 2,939 44,805 17,871 13,133 -10,370 145,606 0 -100.00%
Tax 34,680 6,308 20,559 -5,937 10,370 -47,239 0 -100.00%
NP 37,619 51,113 38,430 7,196 0 98,367 0 -100.00%
-
NP to SH 23,201 51,113 38,430 7,196 -17,704 98,367 0 -100.00%
-
Tax Rate -1,179.99% -14.08% -115.04% 45.21% - 32.44% - -
Total Cost 241,205 277,532 200,598 220,458 212,040 329,334 0 -100.00%
-
Net Worth 644,693 670,236 652,434 687,794 797,674 798,723 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - 72,759 - -
Div Payout % - - - - - 73.97% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 644,693 670,236 652,434 687,794 797,674 798,723 0 -100.00%
NOSH 198,979 198,883 198,913 198,784 198,921 203,237 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.49% 15.55% 16.08% 3.16% 0.00% 23.00% 0.00% -
ROE 3.60% 7.63% 5.89% 1.05% -2.22% 12.32% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 140.13 165.25 120.17 114.52 106.59 210.44 0.00 -100.00%
EPS 11.66 25.70 19.32 3.62 -8.90 48.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 35.80 0.00 -
NAPS 3.24 3.37 3.28 3.46 4.01 3.93 2.9674 -0.09%
Adjusted Per Share Value based on latest NOSH - 198,784
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 139.93 164.94 119.96 114.25 106.42 214.65 0.00 -100.00%
EPS 11.64 25.65 19.29 3.61 -8.89 49.37 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 36.52 0.00 -
NAPS 3.2356 3.3638 3.2744 3.4519 4.0033 4.0086 2.9674 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 11.80 15.50 14.40 15.10 13.20 39.00 0.00 -
P/RPS 8.42 9.38 11.98 13.19 12.38 18.53 0.00 -100.00%
P/EPS 101.20 60.31 74.53 417.13 -148.31 80.58 0.00 -100.00%
EY 0.99 1.66 1.34 0.24 -0.67 1.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.92 0.00 -
P/NAPS 3.64 4.60 4.39 4.36 3.29 9.92 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 16/08/05 26/08/04 27/08/03 15/08/02 27/08/01 21/08/00 - -
Price 11.60 13.60 15.30 15.10 13.60 34.75 0.00 -
P/RPS 8.28 8.23 12.73 13.19 12.76 16.51 0.00 -100.00%
P/EPS 99.49 52.92 79.19 417.13 -152.81 71.80 0.00 -100.00%
EY 1.01 1.89 1.26 0.24 -0.65 1.39 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 3.58 4.04 4.66 4.36 3.39 8.84 0.00 -100.00%

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