[MPCORP] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -119.7%
YoY- 48.64%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 9,662 11,424 11,916 12,092 10,841 10,717 10,676 -6.45%
PBT 42,000 -12,106 -11,686 -10,596 53,355 72,905 113,116 -48.43%
Tax 1,608 -686 -676 -484 -134 30 0 -
NP 43,608 -12,793 -12,362 -11,080 53,221 72,936 113,116 -47.12%
-
NP to SH 45,174 -12,200 -11,790 -10,548 53,536 72,936 113,168 -45.87%
-
Tax Rate -3.83% - - - 0.25% -0.04% 0.00% -
Total Cost -33,946 24,217 24,278 23,172 -42,380 -62,218 -102,440 -52.21%
-
Net Worth 242,933 257,235 260,276 263,799 265,759 267,301 269,283 -6.65%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 242,933 257,235 260,276 263,799 265,759 267,301 269,283 -6.65%
NOSH 192,804 172,641 172,368 172,418 172,571 172,452 172,617 7.67%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 451.34% -111.99% -103.74% -91.63% 490.92% 680.54% 1,059.54% -
ROE 18.60% -4.74% -4.53% -4.00% 20.14% 27.29% 42.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.01 6.62 6.91 7.01 6.28 6.21 6.18 -13.09%
EPS 23.43 -7.07 -6.84 -6.12 31.02 42.29 65.56 -49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.49 1.51 1.53 1.54 1.55 1.56 -13.30%
Adjusted Per Share Value based on latest NOSH - 172,418
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.36 3.97 4.14 4.20 3.77 3.73 3.71 -6.40%
EPS 15.70 -4.24 -4.10 -3.67 18.61 25.35 39.34 -45.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8445 0.8942 0.9048 0.9171 0.9239 0.9292 0.9361 -6.65%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.35 0.49 0.52 0.55 0.54 0.41 0.44 -
P/RPS 6.98 7.40 7.52 7.84 8.60 6.60 7.11 -1.22%
P/EPS 1.49 -6.93 -7.60 -8.99 1.74 0.97 0.67 70.62%
EY 66.94 -14.42 -13.15 -11.12 57.45 103.15 149.00 -41.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.34 0.36 0.35 0.26 0.28 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/05/10 08/02/10 26/11/09 24/09/09 29/05/09 19/01/09 -
Price 0.35 0.35 0.56 0.58 0.56 0.52 0.42 -
P/RPS 6.98 5.29 8.10 8.27 8.91 8.37 6.79 1.86%
P/EPS 1.49 -4.95 -8.19 -9.48 1.81 1.23 0.64 75.93%
EY 66.94 -20.19 -12.21 -10.55 55.40 81.33 156.10 -43.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.37 0.38 0.36 0.34 0.27 2.46%

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