[MPCORP] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 25.81%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 25,721 26,462 24,674 19,012 26,247 19,345 19,504 20.27%
PBT -16,044 -15,256 -18,586 -7,344 -11,393 -8,621 -8,934 47.79%
Tax -279 -693 -968 -1,220 -150 -654 -682 -44.92%
NP -16,323 -15,949 -19,554 -8,564 -11,543 -9,276 -9,616 42.34%
-
NP to SH -16,323 -15,949 -19,554 -8,564 -11,543 -9,276 -9,616 42.34%
-
Tax Rate - - - - - - - -
Total Cost 42,044 42,411 44,228 27,576 37,790 28,621 29,120 27.77%
-
Net Worth 179,592 180,109 179,748 185,885 127,761 151,411 153,341 11.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 179,592 180,109 179,748 185,885 127,761 151,411 153,341 11.12%
NOSH 172,685 169,914 167,989 165,968 111,097 98,961 98,930 45.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -63.46% -60.27% -79.25% -45.05% -43.98% -47.95% -49.30% -
ROE -9.09% -8.86% -10.88% -4.61% -9.03% -6.13% -6.27% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.89 15.57 14.69 11.46 23.63 19.55 19.71 -17.06%
EPS -9.60 -9.39 -11.64 -5.16 -10.39 -9.37 -9.72 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.06 1.07 1.12 1.15 1.53 1.55 -23.37%
Adjusted Per Share Value based on latest NOSH - 165,968
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.94 9.20 8.58 6.61 9.12 6.73 6.78 20.26%
EPS -5.67 -5.54 -6.80 -2.98 -4.01 -3.22 -3.34 42.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6243 0.6261 0.6249 0.6462 0.4441 0.5264 0.5331 11.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.30 0.39 0.40 0.54 0.58 0.60 -
P/RPS 1.75 1.93 2.66 3.49 2.29 2.97 3.04 -30.82%
P/EPS -2.75 -3.20 -3.35 -7.75 -5.20 -6.19 -6.17 -41.67%
EY -36.36 -31.29 -29.85 -12.90 -19.24 -16.16 -16.20 71.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.36 0.36 0.47 0.38 0.39 -25.67%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 01/04/05 23/11/04 26/08/04 25/05/04 27/02/04 -
Price 0.23 0.24 0.30 0.41 0.44 0.45 0.65 -
P/RPS 1.54 1.54 2.04 3.58 1.86 2.30 3.30 -39.86%
P/EPS -2.43 -2.56 -2.58 -7.95 -4.23 -4.80 -6.69 -49.12%
EY -41.10 -39.11 -38.80 -12.59 -23.61 -20.83 -14.95 96.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.28 0.37 0.38 0.29 0.42 -35.04%

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