[MPI] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 27.58%
YoY- 872.08%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,491,952 1,295,577 1,114,104 1,139,624 857,992 721,584 1,494,189 -0.02%
PBT 197,288 141,221 67,232 158,033 39,576 -41,232 437,369 -12.42%
Tax -23,374 -13,530 -34,862 -51,273 -28,593 41,232 -145,749 -26.28%
NP 173,913 127,690 32,369 106,760 10,982 0 291,620 -8.25%
-
NP to SH 138,082 88,472 32,369 106,760 10,982 -53,946 291,620 -11.71%
-
Tax Rate 11.85% 9.58% 51.85% 32.44% 72.25% - 33.32% -
Total Cost 1,318,038 1,167,886 1,081,734 1,032,864 847,009 721,584 1,202,569 1.53%
-
Net Worth 729,926 700,138 666,622 706,207 654,582 730,030 889,654 -3.24%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 106,074 99,451 99,495 1,591 92,371 108,211 186,594 -8.97%
Div Payout % 76.82% 112.41% 307.38% 1.49% 841.06% 0.00% 63.99% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 729,926 700,138 666,622 706,207 654,582 730,030 889,654 -3.24%
NOSH 198,889 198,902 198,991 198,931 198,961 198,918 199,922 -0.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.66% 9.86% 2.91% 9.37% 1.28% 0.00% 19.52% -
ROE 18.92% 12.64% 4.86% 15.12% 1.68% -7.39% 32.78% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 750.14 651.36 559.87 572.87 431.24 362.75 747.39 0.06%
EPS 69.43 44.48 16.27 53.67 5.52 -27.12 145.87 -11.63%
DPS 53.33 50.00 50.00 0.80 46.43 54.40 93.33 -8.90%
NAPS 3.67 3.52 3.35 3.55 3.29 3.67 4.45 -3.15%
Adjusted Per Share Value based on latest NOSH - 198,912
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 710.85 617.28 530.82 542.98 408.79 343.80 711.91 -0.02%
EPS 65.79 42.15 15.42 50.87 5.23 -25.70 138.94 -11.70%
DPS 50.54 47.38 47.41 0.76 44.01 51.56 88.90 -8.97%
NAPS 3.4778 3.3358 3.1761 3.3648 3.1188 3.4783 4.2388 -3.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 10.30 10.10 12.50 17.00 10.40 21.00 12.30 -
P/RPS 1.37 1.55 2.23 2.97 2.41 5.79 1.65 -3.05%
P/EPS 14.84 22.71 76.84 31.68 188.41 -77.43 8.43 9.87%
EY 6.74 4.40 1.30 3.16 0.53 -1.29 11.86 -8.98%
DY 5.18 4.95 4.00 0.05 4.46 2.59 7.59 -6.16%
P/NAPS 2.81 2.87 3.73 4.79 3.16 5.72 2.76 0.29%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 16/05/06 11/05/05 17/05/04 16/05/03 09/05/02 02/05/01 -
Price 10.00 10.60 12.50 15.20 12.40 19.90 12.00 -
P/RPS 1.33 1.63 2.23 2.65 2.88 5.49 1.61 -3.13%
P/EPS 14.40 23.83 76.84 28.32 224.64 -73.38 8.23 9.76%
EY 6.94 4.20 1.30 3.53 0.45 -1.36 12.16 -8.92%
DY 5.33 4.72 4.00 0.05 3.74 2.73 7.78 -6.10%
P/NAPS 2.72 3.01 3.73 4.28 3.77 5.42 2.70 0.12%

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