[MPCORP] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 17.38%
YoY- -698.26%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 19,504 9,696 37,836 50,305 63,236 76,932 24,588 -14.27%
PBT -8,934 -9,184 -20,284 -17,714 -21,720 -5,500 2,643 -
Tax -682 -696 448 -1,589 -1,646 -1,776 -1,069 -25.83%
NP -9,616 -9,880 -19,836 -19,304 -23,366 -7,276 1,574 -
-
NP to SH -9,616 -9,880 -19,836 -19,304 -23,366 -7,276 1,574 -
-
Tax Rate - - - - - - 40.45% -
Total Cost 29,120 19,576 57,672 69,609 86,602 84,208 23,014 16.93%
-
Net Worth 153,341 156,730 158,371 163,397 166,334 180,911 182,148 -10.81%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 153,341 156,730 158,371 163,397 166,334 180,911 182,148 -10.81%
NOSH 98,930 99,196 98,982 99,028 99,008 98,858 98,993 -0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -49.30% -101.90% -52.43% -38.37% -36.95% -9.46% 6.40% -
ROE -6.27% -6.30% -12.53% -11.81% -14.05% -4.02% 0.86% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.71 9.77 38.23 50.80 63.87 77.82 24.84 -14.25%
EPS -9.72 -9.96 -20.04 -19.49 -23.60 -7.36 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.60 1.65 1.68 1.83 1.84 -10.77%
Adjusted Per Share Value based on latest NOSH - 99,113
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.78 3.37 13.15 17.49 21.98 26.74 8.55 -14.29%
EPS -3.34 -3.43 -6.90 -6.71 -8.12 -2.53 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5331 0.5448 0.5506 0.568 0.5782 0.6289 0.6332 -10.81%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.60 0.58 0.58 0.60 0.82 0.60 0.76 -
P/RPS 3.04 5.93 1.52 1.18 1.28 0.77 3.06 -0.43%
P/EPS -6.17 -5.82 -2.89 -3.08 -3.47 -8.15 47.80 -
EY -16.20 -17.17 -34.55 -32.49 -28.78 -12.27 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.36 0.36 0.49 0.33 0.41 -3.27%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 19/08/03 26/05/03 24/02/03 30/10/02 21/08/02 -
Price 0.65 0.63 0.62 0.53 0.62 0.69 0.68 -
P/RPS 3.30 6.45 1.62 1.04 0.97 0.89 2.74 13.16%
P/EPS -6.69 -6.33 -3.09 -2.72 -2.63 -9.38 42.77 -
EY -14.95 -15.81 -32.32 -36.78 -38.06 -10.67 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.39 0.32 0.37 0.38 0.37 8.79%

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