[MPCORP] YoY Quarter Result on 30-Jun-2004 [#4]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -113.4%
YoY- 14.41%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 3,071 3,078 5,874 11,439 107 6,748 9,873 -17.67%
PBT 28,185 -74,666 -4,602 -4,927 -6,998 -2,137 3,017 45.09%
Tax 7,785 -148 241 341 1,640 2,137 -907 -
NP 35,970 -74,814 -4,361 -4,586 -5,358 0 2,110 60.39%
-
NP to SH 35,970 -74,814 -4,361 -4,586 -5,358 -846 2,110 60.39%
-
Tax Rate -27.62% - - - - - 30.06% -
Total Cost -32,899 77,892 10,235 16,025 5,465 6,748 7,763 -
-
Net Worth 155,327 198,333 179,841 127,081 158,462 183,134 181,281 -2.54%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 155,327 198,333 179,841 127,081 158,462 183,134 181,281 -2.54%
NOSH 172,586 166,666 172,924 110,506 99,038 99,529 99,061 9.68%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1,171.28% -2,430.60% -74.24% -40.09% -5,007.48% 0.00% 21.37% -
ROE 23.16% -37.72% -2.42% -3.61% -3.38% -0.46% 1.16% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.78 1.85 3.40 10.35 0.11 6.78 9.97 -24.95%
EPS 20.84 -43.35 -2.53 -4.15 -5.41 -0.85 2.13 46.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.19 1.04 1.15 1.60 1.84 1.83 -11.15%
Adjusted Per Share Value based on latest NOSH - 110,506
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.07 1.07 2.04 3.98 0.04 2.35 3.43 -17.63%
EPS 12.50 -26.01 -1.52 -1.59 -1.86 -0.29 0.73 60.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.6895 0.6252 0.4418 0.5509 0.6366 0.6302 -2.54%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.43 0.24 0.26 0.54 0.58 0.76 0.68 -
P/RPS 24.17 13.00 7.65 5.22 536.85 11.21 6.82 23.46%
P/EPS 2.06 -0.53 -10.31 -13.01 -10.72 -89.41 31.92 -36.65%
EY 48.47 -187.04 -9.70 -7.69 -9.33 -1.12 3.13 57.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.20 0.25 0.47 0.36 0.41 0.37 4.43%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 25/08/06 23/08/05 26/08/04 19/08/03 21/08/02 30/08/01 -
Price 0.38 0.26 0.23 0.44 0.62 0.68 0.76 -
P/RPS 21.36 14.08 6.77 4.25 573.87 10.03 7.63 18.70%
P/EPS 1.82 -0.58 -9.12 -10.60 -11.46 -80.00 35.68 -39.08%
EY 54.85 -172.65 -10.96 -9.43 -8.73 -1.25 2.80 64.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.22 0.38 0.39 0.37 0.42 0.00%

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