[MPI] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -91.01%
YoY- 105.54%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 318,591 257,250 293,182 210,405 180,691 406,819 381,156 0.19%
PBT 35,945 8,593 44,582 7,510 -7,294 133,383 127,249 1.35%
Tax -4,484 -6,762 -15,678 -6,881 7,294 -41,764 -45,098 2.48%
NP 31,461 1,831 28,904 629 0 91,619 82,151 1.02%
-
NP to SH 22,242 1,831 28,904 629 -11,345 91,619 82,151 1.39%
-
Tax Rate 12.47% 78.69% 35.17% 91.62% - 31.31% 35.44% -
Total Cost 287,130 255,419 264,278 209,776 180,691 315,200 299,005 0.04%
-
Net Worth 909,176 660,752 666,403 674,209 770,265 856,177 673,068 -0.31%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - 29,484 29,855 - - -
Div Payout % - - - 4,687.50% 0.00% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 909,176 660,752 666,403 674,209 770,265 856,177 673,068 -0.31%
NOSH 198,944 199,021 198,926 196,562 199,035 200,041 203,344 0.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.88% 0.71% 9.86% 0.30% 0.00% 22.52% 21.55% -
ROE 2.45% 0.28% 4.34% 0.09% -1.47% 10.70% 12.21% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 160.14 129.26 147.38 107.04 90.78 203.37 187.44 0.16%
EPS 11.18 0.92 14.53 0.32 -5.70 45.80 40.40 1.37%
DPS 0.00 0.00 0.00 15.00 15.00 0.00 0.00 -
NAPS 4.57 3.32 3.35 3.43 3.87 4.28 3.31 -0.34%
Adjusted Per Share Value based on latest NOSH - 196,562
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 159.89 129.11 147.14 105.60 90.68 204.17 191.29 0.19%
EPS 11.16 0.92 14.51 0.32 -5.69 45.98 41.23 1.39%
DPS 0.00 0.00 0.00 14.80 14.98 0.00 0.00 -
NAPS 4.5629 3.3162 3.3445 3.3837 3.8658 4.2969 3.378 -0.31%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 9.95 15.00 17.00 13.90 15.70 15.60 0.00 -
P/RPS 6.21 11.60 11.53 12.99 17.29 7.67 0.00 -100.00%
P/EPS 89.00 1,630.43 117.00 4,343.75 -275.44 34.06 0.00 -100.00%
EY 1.12 0.06 0.85 0.02 -0.36 2.94 0.00 -100.00%
DY 0.00 0.00 0.00 1.08 0.96 0.00 0.00 -
P/NAPS 2.18 4.52 5.07 4.05 4.06 3.64 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 18/02/04 23/01/03 06/02/02 07/02/01 24/01/00 -
Price 10.30 14.40 18.00 13.60 16.50 18.10 30.00 -
P/RPS 6.43 11.14 12.21 12.71 18.18 8.90 16.00 0.97%
P/EPS 92.13 1,565.22 123.88 4,250.00 -289.47 39.52 74.26 -0.22%
EY 1.09 0.06 0.81 0.02 -0.35 2.53 1.35 0.22%
DY 0.00 0.00 0.00 1.10 0.91 0.00 0.00 -
P/NAPS 2.25 4.34 5.37 3.97 4.26 4.23 9.06 1.49%

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