[MPCORP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -109.04%
YoY- -109.38%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,841 8,038 5,338 2,694 12,430 10,072 7,119 32.39%
PBT 53,355 54,679 56,558 -5,134 56,372 46,661 51,185 2.80%
Tax -134 23 0 0 415 1,569 0 -
NP 53,221 54,702 56,558 -5,134 56,787 48,230 51,185 2.63%
-
NP to SH 53,536 54,702 56,584 -5,134 56,787 48,230 51,185 3.04%
-
Tax Rate 0.25% -0.04% 0.00% - -0.74% -3.36% 0.00% -
Total Cost -42,380 -46,664 -51,220 7,828 -44,357 -38,158 -44,066 -2.56%
-
Net Worth 265,759 267,301 269,283 207,434 212,283 203,691 207,091 18.10%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 265,759 267,301 269,283 207,434 212,283 203,691 207,091 18.10%
NOSH 172,571 172,452 172,617 172,861 172,588 172,619 172,575 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 490.92% 680.54% 1,059.54% -190.57% 456.85% 478.85% 718.99% -
ROE 20.14% 20.46% 21.01% -2.48% 26.75% 23.68% 24.72% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.28 4.66 3.09 1.56 7.20 5.83 4.13 32.26%
EPS 31.02 31.72 32.78 -2.97 32.90 27.94 29.66 3.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.55 1.56 1.20 1.23 1.18 1.20 18.11%
Adjusted Per Share Value based on latest NOSH - 172,861
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.77 2.79 1.86 0.94 4.32 3.50 2.47 32.59%
EPS 18.61 19.02 19.67 -1.78 19.74 16.77 17.79 3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9239 0.9292 0.9361 0.7211 0.738 0.7081 0.7199 18.11%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.54 0.41 0.44 0.51 0.41 0.41 0.62 -
P/RPS 8.60 8.80 14.23 32.72 5.69 7.03 15.03 -31.10%
P/EPS 1.74 1.29 1.34 -17.17 1.25 1.47 2.09 -11.51%
EY 57.45 77.37 74.50 -5.82 80.25 68.15 47.84 12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.28 0.42 0.33 0.35 0.52 -23.21%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/09/09 29/05/09 19/01/09 27/11/08 28/08/08 04/06/08 28/02/08 -
Price 0.56 0.52 0.42 0.45 0.58 0.47 0.43 -
P/RPS 8.91 11.16 13.58 28.87 8.05 8.06 10.42 -9.91%
P/EPS 1.81 1.64 1.28 -15.15 1.76 1.68 1.45 15.94%
EY 55.40 61.00 78.05 -6.60 56.73 59.45 68.98 -13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.27 0.37 0.47 0.40 0.36 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