[MPCORP] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -562.26%
YoY- -248.25%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 37,836 50,305 63,236 76,932 24,588 23,786 23,566 37.23%
PBT -20,284 -17,714 -21,720 -5,500 2,643 6,373 7,430 -
Tax 448 -1,589 -1,646 -1,776 -1,069 -3,146 -3,164 -
NP -19,836 -19,304 -23,366 -7,276 1,574 3,226 4,266 -
-
NP to SH -19,836 -19,304 -23,366 -7,276 1,574 3,226 4,266 -
-
Tax Rate - - - - 40.45% 49.36% 42.58% -
Total Cost 57,672 69,609 86,602 84,208 23,014 20,560 19,300 107.87%
-
Net Worth 158,371 163,397 166,334 180,911 182,148 183,483 183,537 -9.38%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 158,371 163,397 166,334 180,911 182,148 183,483 183,537 -9.38%
NOSH 98,982 99,028 99,008 98,858 98,993 99,180 99,209 -0.15%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -52.43% -38.37% -36.95% -9.46% 6.40% 13.57% 18.10% -
ROE -12.53% -11.81% -14.05% -4.02% 0.86% 1.76% 2.32% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.23 50.80 63.87 77.82 24.84 23.98 23.75 37.46%
EPS -20.04 -19.49 -23.60 -7.36 1.59 3.25 4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.65 1.68 1.83 1.84 1.85 1.85 -9.24%
Adjusted Per Share Value based on latest NOSH - 98,858
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.15 17.49 21.98 26.74 8.55 8.27 8.19 37.23%
EPS -6.90 -6.71 -8.12 -2.53 0.55 1.12 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5506 0.568 0.5782 0.6289 0.6332 0.6378 0.638 -9.37%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.58 0.60 0.82 0.60 0.76 0.72 0.72 -
P/RPS 1.52 1.18 1.28 0.77 3.06 3.00 3.03 -36.94%
P/EPS -2.89 -3.08 -3.47 -8.15 47.80 22.13 16.74 -
EY -34.55 -32.49 -28.78 -12.27 2.09 4.52 5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.49 0.33 0.41 0.39 0.39 -5.21%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 26/05/03 24/02/03 30/10/02 21/08/02 24/04/02 17/01/02 -
Price 0.62 0.53 0.62 0.69 0.68 0.83 0.73 -
P/RPS 1.62 1.04 0.97 0.89 2.74 3.46 3.07 -34.77%
P/EPS -3.09 -2.72 -2.63 -9.38 42.77 25.51 16.98 -
EY -32.32 -36.78 -38.06 -10.67 2.34 3.92 5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.32 0.37 0.38 0.37 0.45 0.39 0.00%

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