[MPCORP] YoY Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 1139.6%
YoY- 148.08%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,094 2,803 2,358 3,071 3,078 5,874 11,439 -32.36%
PBT 51,080 -1,324 9,711 28,185 -74,666 -4,602 -4,927 -
Tax 2,122 -157 -1,154 7,785 -148 241 341 35.60%
NP 53,202 -1,481 8,557 35,970 -74,814 -4,361 -4,586 -
-
NP to SH 54,323 -1,205 8,557 35,970 -74,814 -4,361 -4,586 -
-
Tax Rate -4.15% - 11.88% -27.62% - - - -
Total Cost -52,108 4,284 -6,199 -32,899 77,892 10,235 16,025 -
-
Net Worth 242,891 267,594 172,768 155,327 198,333 179,841 127,081 11.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 242,891 267,594 172,768 155,327 198,333 179,841 127,081 11.39%
NOSH 192,771 172,641 172,768 172,586 166,666 172,924 110,506 9.71%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4,863.07% -52.84% 362.89% 1,171.28% -2,430.60% -74.24% -40.09% -
ROE 22.37% -0.45% 4.95% 23.16% -37.72% -2.42% -3.61% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.57 1.62 1.36 1.78 1.85 3.40 10.35 -38.30%
EPS 28.18 -0.70 4.96 20.84 -43.35 -2.53 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.55 1.00 0.90 1.19 1.04 1.15 1.53%
Adjusted Per Share Value based on latest NOSH - 172,586
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.38 0.97 0.82 1.07 1.07 2.04 3.98 -32.38%
EPS 18.88 -0.42 2.97 12.50 -26.01 -1.52 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8444 0.9302 0.6006 0.54 0.6895 0.6252 0.4418 11.39%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.35 0.54 0.41 0.43 0.24 0.26 0.54 -
P/RPS 61.67 33.26 30.04 24.17 13.00 7.65 5.22 50.88%
P/EPS 1.24 -77.37 8.28 2.06 -0.53 -10.31 -13.01 -
EY 80.51 -1.29 12.08 48.47 -187.04 -9.70 -7.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.41 0.48 0.20 0.25 0.47 -8.26%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 24/09/09 28/08/08 30/08/07 25/08/06 23/08/05 26/08/04 -
Price 0.35 0.56 0.58 0.38 0.26 0.23 0.44 -
P/RPS 61.67 34.49 42.50 21.36 14.08 6.77 4.25 56.14%
P/EPS 1.24 -80.23 11.71 1.82 -0.58 -9.12 -10.60 -
EY 80.51 -1.25 8.54 54.85 -172.65 -10.96 -9.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.58 0.42 0.22 0.22 0.38 -4.96%

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