[MPI] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -91.01%
YoY- 105.54%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 246,884 239,028 213,223 210,405 219,866 227,654 181,681 22.66%
PBT 22,119 17,871 6,122 7,510 16,050 13,133 -9,964 -
Tax -9,184 20,559 -5,511 -6,881 -9,053 -5,937 9,964 -
NP 12,935 38,430 611 629 6,997 7,196 0 -
-
NP to SH 12,935 38,430 611 629 6,997 7,196 -12,284 -
-
Tax Rate 41.52% -115.04% 90.02% 91.62% 56.40% 45.21% - -
Total Cost 233,949 200,598 212,612 209,776 212,869 220,458 181,681 18.34%
-
Net Worth 666,649 652,434 648,448 674,209 681,809 687,794 729,486 -5.82%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 29,850 - 39,064 29,484 - - 51,282 -30.26%
Div Payout % 230.77% - 6,393.55% 4,687.50% - - 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 666,649 652,434 648,448 674,209 681,809 687,794 729,486 -5.82%
NOSH 199,000 198,913 197,096 196,562 198,778 198,784 198,770 0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.24% 16.08% 0.29% 0.30% 3.18% 3.16% 0.00% -
ROE 1.94% 5.89% 0.09% 0.09% 1.03% 1.05% -1.68% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 124.06 120.17 108.18 107.04 110.61 114.52 91.40 22.56%
EPS 6.50 19.32 0.31 0.32 3.52 3.62 -6.18 -
DPS 15.00 0.00 19.82 15.00 0.00 0.00 25.80 -30.31%
NAPS 3.35 3.28 3.29 3.43 3.43 3.46 3.67 -5.89%
Adjusted Per Share Value based on latest NOSH - 196,562
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.63 113.89 101.59 100.25 104.76 108.47 86.56 22.66%
EPS 6.16 18.31 0.29 0.30 3.33 3.43 -5.85 -
DPS 14.22 0.00 18.61 14.05 0.00 0.00 24.43 -30.26%
NAPS 3.1763 3.1085 3.0896 3.2123 3.2485 3.277 3.4757 -5.82%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 15.40 14.40 10.40 13.90 11.40 15.10 21.00 -
P/RPS 12.41 11.98 9.61 12.99 10.31 13.19 22.98 -33.65%
P/EPS 236.92 74.53 3,354.84 4,343.75 323.86 417.13 -339.81 -
EY 0.42 1.34 0.03 0.02 0.31 0.24 -0.29 -
DY 0.97 0.00 1.91 1.08 0.00 0.00 1.23 -14.62%
P/NAPS 4.60 4.39 3.16 4.05 3.32 4.36 5.72 -13.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 16/05/03 23/01/03 14/11/02 15/08/02 09/05/02 -
Price 17.40 15.30 12.40 13.60 12.20 15.10 19.90 -
P/RPS 14.03 12.73 11.46 12.71 11.03 13.19 21.77 -25.36%
P/EPS 267.69 79.19 4,000.00 4,250.00 346.59 417.13 -322.01 -
EY 0.37 1.26 0.03 0.02 0.29 0.24 -0.31 -
DY 0.86 0.00 1.60 1.10 0.00 0.00 1.30 -24.05%
P/NAPS 5.19 4.66 3.77 3.97 3.56 4.36 5.42 -2.84%

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