[MPI] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -111.34%
YoY- -102.91%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 809,892 768,842 753,228 871,964 1,098,092 1,350,682 1,566,343 -35.55%
PBT 11,925 -17,792 -41,295 26,622 167,299 317,657 473,633 -91.39%
Tax -20,478 -14,589 835 -19,403 -57,116 -98,942 -156,551 -74.19%
NP -8,553 -32,381 -40,460 7,219 110,183 218,715 317,082 -
-
NP to SH -8,553 -32,381 -58,164 -10,485 92,479 201,011 317,082 -
-
Tax Rate 171.72% - - 72.88% 34.14% 31.15% 33.05% -
Total Cost 818,445 801,223 793,688 864,745 987,909 1,131,967 1,249,261 -24.54%
-
Net Worth 681,809 596,353 729,486 770,265 778,186 797,674 889,874 -16.25%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 81,137 81,137 81,137 101,445 131,602 131,602 204,361 -45.95%
Div Payout % 0.00% 0.00% 0.00% 0.00% 142.31% 65.47% 64.45% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 681,809 596,353 729,486 770,265 778,186 797,674 889,874 -16.25%
NOSH 198,778 198,784 198,770 199,035 198,011 198,921 199,971 -0.39%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -1.06% -4.21% -5.37% 0.83% 10.03% 16.19% 20.24% -
ROE -1.25% -5.43% -7.97% -1.36% 11.88% 25.20% 35.63% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 407.43 386.77 378.94 438.10 554.56 679.00 783.28 -35.29%
EPS -4.30 -16.29 -29.26 -5.27 46.70 101.05 158.56 -
DPS 40.80 40.80 40.80 50.80 65.80 65.80 101.60 -45.53%
NAPS 3.43 3.00 3.67 3.87 3.93 4.01 4.45 -15.92%
Adjusted Per Share Value based on latest NOSH - 199,035
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 385.88 366.32 358.88 415.45 523.19 643.54 746.29 -35.55%
EPS -4.08 -15.43 -27.71 -5.00 44.06 95.77 151.07 -
DPS 38.66 38.66 38.66 48.33 62.70 62.70 97.37 -45.94%
NAPS 3.2485 2.8413 3.4757 3.67 3.7077 3.8006 4.2398 -16.25%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 11.40 15.10 21.00 15.70 10.50 13.20 12.30 -
P/RPS 2.80 3.90 5.54 3.58 1.89 1.94 1.57 47.01%
P/EPS -264.94 -92.70 -71.77 -298.03 22.48 13.06 7.76 -
EY -0.38 -1.08 -1.39 -0.34 4.45 7.66 12.89 -
DY 3.58 2.70 1.94 3.24 6.27 4.98 8.26 -42.69%
P/NAPS 3.32 5.03 5.72 4.06 2.67 3.29 2.76 13.09%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 14/11/02 15/08/02 09/05/02 06/02/02 12/11/01 27/08/01 02/05/01 -
Price 12.20 15.10 19.90 16.50 11.60 13.60 12.00 -
P/RPS 2.99 3.90 5.25 3.77 2.09 2.00 1.53 56.24%
P/EPS -283.54 -92.70 -68.01 -313.22 24.84 13.46 7.57 -
EY -0.35 -1.08 -1.47 -0.32 4.03 7.43 13.21 -
DY 3.34 2.70 2.05 3.08 5.67 4.84 8.47 -46.19%
P/NAPS 3.56 5.03 5.42 4.26 2.95 3.39 2.70 20.22%

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