[MPI] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
09-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -43.6%
YoY- -118.5%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 430,271 219,866 768,842 541,188 359,507 178,816 1,332,682 -52.84%
PBT 23,560 16,050 -17,791 -30,924 -20,691 -13,667 317,658 -82.26%
Tax -15,934 -9,053 17,791 30,924 20,691 13,667 -116,646 -73.37%
NP 7,626 6,997 0 0 0 0 201,012 -88.64%
-
NP to SH 7,626 6,997 -33,263 -40,460 -28,176 -16,831 201,012 -88.64%
-
Tax Rate 67.63% 56.40% - - - - 36.72% -
Total Cost 422,645 212,869 768,842 541,188 359,507 178,816 1,131,670 -48.04%
-
Net Worth 682,955 681,809 688,337 730,030 767,895 778,186 801,250 -10.07%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 29,866 - 81,168 81,158 29,763 - 131,477 -62.67%
Div Payout % 391.64% - 0.00% 0.00% 0.00% - 65.41% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 682,955 681,809 688,337 730,030 767,895 778,186 801,250 -10.07%
NOSH 199,112 198,778 198,941 198,918 198,422 198,011 199,813 -0.23%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.77% 3.18% 0.00% 0.00% 0.00% 0.00% 15.08% -
ROE 1.12% 1.03% -4.83% -5.54% -3.67% -2.16% 25.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 216.09 110.61 386.47 272.07 181.18 90.31 666.96 -52.73%
EPS 3.83 3.52 -16.72 -20.34 -14.20 -8.50 100.60 -88.61%
DPS 15.00 0.00 40.80 40.80 15.00 0.00 65.80 -62.58%
NAPS 3.43 3.43 3.46 3.67 3.87 3.93 4.01 -9.86%
Adjusted Per Share Value based on latest NOSH - 198,770
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 205.00 104.76 366.32 257.85 171.29 85.20 634.96 -52.84%
EPS 3.63 3.33 -15.85 -19.28 -13.42 -8.02 95.77 -88.64%
DPS 14.23 0.00 38.67 38.67 14.18 0.00 62.64 -62.66%
NAPS 3.254 3.2485 3.2796 3.4783 3.6587 3.7077 3.8176 -10.07%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 13.90 11.40 15.10 21.00 15.70 10.50 13.20 -
P/RPS 6.43 10.31 3.91 7.72 8.67 11.63 1.98 118.82%
P/EPS 362.92 323.86 -90.31 -103.24 -110.56 -123.53 13.12 809.12%
EY 0.28 0.31 -1.11 -0.97 -0.90 -0.81 7.62 -88.88%
DY 1.08 0.00 2.70 1.94 0.96 0.00 4.98 -63.80%
P/NAPS 4.05 3.32 4.36 5.72 4.06 2.67 3.29 14.81%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 23/01/03 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 27/08/01 -
Price 13.60 12.20 15.10 19.90 16.50 11.60 13.60 -
P/RPS 6.29 11.03 3.91 7.31 9.11 12.85 2.04 111.40%
P/EPS 355.09 346.59 -90.31 -97.84 -116.20 -136.47 13.52 778.32%
EY 0.28 0.29 -1.11 -1.02 -0.86 -0.73 7.40 -88.66%
DY 1.10 0.00 2.70 2.05 0.91 0.00 4.84 -62.65%
P/NAPS 3.97 3.56 4.36 5.42 4.26 2.95 3.39 11.07%

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