[MPCORP] YoY TTM Result on 31-Mar-2004 [#3]

Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 4.98%
YoY- 19.64%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 13,143 10,586 21,054 14,616 44,477 27,713 25,860 -9.20%
PBT 74,847 -84,619 -11,287 -13,464 -15,423 7,797 9,061 35.17%
Tax 9,354 -274 375 1,149 99 -3,267 -4,170 -
NP 84,201 -84,893 -10,912 -12,315 -15,324 4,530 4,891 50.11%
-
NP to SH 84,201 -84,893 -10,912 -12,315 -15,324 4,530 4,891 50.11%
-
Tax Rate -12.50% - - - - 41.90% 46.02% -
Total Cost -71,058 95,479 31,966 26,931 59,801 23,183 20,969 -
-
Net Worth 203,912 121,099 172,727 151,519 163,537 183,086 180,066 1.79%
Dividend
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 203,912 121,099 172,727 151,519 163,537 183,086 180,066 1.79%
NOSH 172,807 173,000 172,727 99,032 99,113 98,965 99,484 8.20%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 640.65% -801.94% -51.83% -84.26% -34.45% 16.35% 18.91% -
ROE 41.29% -70.10% -6.32% -8.13% -9.37% 2.47% 2.72% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.61 6.12 12.19 14.76 44.87 28.00 25.99 -16.08%
EPS 48.73 -49.07 -6.32 -12.44 -15.46 4.58 4.92 38.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.70 1.00 1.53 1.65 1.85 1.81 -5.92%
Adjusted Per Share Value based on latest NOSH - 99,032
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.57 3.68 7.32 5.08 15.46 9.63 8.99 -9.20%
EPS 29.27 -29.51 -3.79 -4.28 -5.33 1.57 1.70 50.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7089 0.421 0.6005 0.5267 0.5685 0.6365 0.626 1.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.44 0.20 0.58 0.60 0.72 0.72 -
P/RPS 5.39 7.19 1.64 3.93 1.34 2.57 2.77 9.96%
P/EPS 0.84 -0.90 -3.17 -4.66 -3.88 15.73 14.65 -33.50%
EY 118.84 -111.53 -31.59 -21.44 -25.77 6.36 6.83 50.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.63 0.20 0.38 0.36 0.39 0.40 -1.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 04/06/08 25/05/07 23/05/06 25/05/04 26/05/03 24/04/02 17/04/01 -
Price 0.47 0.34 0.29 0.45 0.53 0.83 0.67 -
P/RPS 6.18 5.56 2.38 3.05 1.18 2.96 2.58 13.27%
P/EPS 0.96 -0.69 -4.59 -3.62 -3.43 18.13 13.63 -31.52%
EY 103.67 -144.33 -21.78 -27.63 -29.17 5.51 7.34 45.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.29 0.29 0.32 0.45 0.37 1.11%

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