[MPI] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 158.58%
YoY- 140.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 213,223 210,405 219,866 227,654 181,681 180,691 178,816 12.46%
PBT 6,122 7,510 16,050 13,133 -9,964 -7,294 -13,667 -
Tax -5,511 -6,881 -9,053 -5,937 9,964 7,294 13,667 -
NP 611 629 6,997 7,196 0 0 0 -
-
NP to SH 611 629 6,997 7,196 -12,284 -11,345 -16,831 -
-
Tax Rate 90.02% 91.62% 56.40% 45.21% - - - -
Total Cost 212,612 209,776 212,869 220,458 181,681 180,691 178,816 12.24%
-
Net Worth 648,448 674,209 681,809 687,794 729,486 770,265 778,186 -11.45%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 39,064 29,484 - - 51,282 29,855 - -
Div Payout % 6,393.55% 4,687.50% - - 0.00% 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 648,448 674,209 681,809 687,794 729,486 770,265 778,186 -11.45%
NOSH 197,096 196,562 198,778 198,784 198,770 199,035 198,011 -0.30%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.29% 0.30% 3.18% 3.16% 0.00% 0.00% 0.00% -
ROE 0.09% 0.09% 1.03% 1.05% -1.68% -1.47% -2.16% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 108.18 107.04 110.61 114.52 91.40 90.78 90.31 12.80%
EPS 0.31 0.32 3.52 3.62 -6.18 -5.70 -8.50 -
DPS 19.82 15.00 0.00 0.00 25.80 15.00 0.00 -
NAPS 3.29 3.43 3.43 3.46 3.67 3.87 3.93 -11.18%
Adjusted Per Share Value based on latest NOSH - 198,784
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 101.59 100.25 104.76 108.47 86.56 86.09 85.20 12.45%
EPS 0.29 0.30 3.33 3.43 -5.85 -5.41 -8.02 -
DPS 18.61 14.05 0.00 0.00 24.43 14.22 0.00 -
NAPS 3.0896 3.2123 3.2485 3.277 3.4757 3.67 3.7077 -11.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 10.40 13.90 11.40 15.10 21.00 15.70 10.50 -
P/RPS 9.61 12.99 10.31 13.19 22.98 17.29 11.63 -11.95%
P/EPS 3,354.84 4,343.75 323.86 417.13 -339.81 -275.44 -123.53 -
EY 0.03 0.02 0.31 0.24 -0.29 -0.36 -0.81 -
DY 1.91 1.08 0.00 0.00 1.23 0.96 0.00 -
P/NAPS 3.16 4.05 3.32 4.36 5.72 4.06 2.67 11.89%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 23/01/03 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 -
Price 12.40 13.60 12.20 15.10 19.90 16.50 11.60 -
P/RPS 11.46 12.71 11.03 13.19 21.77 18.18 12.85 -7.35%
P/EPS 4,000.00 4,250.00 346.59 417.13 -322.01 -289.47 -136.47 -
EY 0.03 0.02 0.29 0.24 -0.31 -0.35 -0.73 -
DY 1.60 1.10 0.00 0.00 1.30 0.91 0.00 -
P/NAPS 3.77 3.97 3.56 4.36 5.42 4.26 2.95 17.78%

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