[MPCORP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -90.04%
YoY- 58.25%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,078 18,024 15,211 11,431 5,620 25,721 19,847 -77.75%
PBT -3,358 -81,486 -6,685 -4,275 -2,402 -16,044 -11,442 -55.80%
Tax 0 108 133 193 254 -279 -520 -
NP -3,358 -81,378 -6,552 -4,082 -2,148 -16,323 -11,962 -57.09%
-
NP to SH -3,358 -81,378 -6,552 -4,082 -2,148 -16,323 -11,962 -57.09%
-
Tax Rate - - - - - - - -
Total Cost 5,436 99,402 21,763 15,513 7,768 42,044 31,809 -69.17%
-
Net Worth 125,709 129,514 172,421 173,958 176,690 179,592 180,109 -21.29%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 125,709 129,514 172,421 173,958 176,690 179,592 180,109 -21.29%
NOSH 172,205 172,685 172,421 172,236 173,225 172,685 169,914 0.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -161.60% -451.50% -43.07% -35.71% -38.22% -63.46% -60.27% -
ROE -2.67% -62.83% -3.80% -2.35% -1.22% -9.09% -6.64% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.21 10.44 8.82 6.64 3.24 14.89 11.68 -77.91%
EPS -1.95 -47.15 -3.80 -2.37 -1.24 -9.60 -7.04 -57.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 1.00 1.01 1.02 1.04 1.06 -21.99%
Adjusted Per Share Value based on latest NOSH - 172,589
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.72 6.27 5.29 3.97 1.95 8.94 6.90 -77.80%
EPS -1.17 -28.29 -2.28 -1.42 -0.75 -5.67 -4.16 -57.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.437 0.4502 0.5994 0.6047 0.6142 0.6243 0.6261 -21.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.21 0.24 0.20 0.20 0.34 0.26 0.30 -
P/RPS 17.40 2.30 2.27 3.01 10.48 1.75 2.57 257.46%
P/EPS -10.77 -0.51 -5.26 -8.44 -27.42 -2.75 -4.26 85.47%
EY -9.29 -196.35 -19.00 -11.85 -3.65 -36.36 -23.47 -46.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.20 0.20 0.33 0.25 0.28 2.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 23/05/06 28/02/06 24/11/05 23/08/05 27/05/05 -
Price 0.23 0.26 0.29 0.24 0.28 0.23 0.24 -
P/RPS 19.06 2.49 3.29 3.62 8.63 1.54 2.05 341.56%
P/EPS -11.79 -0.55 -7.63 -10.13 -22.58 -2.43 -3.41 128.47%
EY -8.48 -181.25 -13.10 -9.88 -4.43 -41.10 -29.33 -56.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.29 0.24 0.27 0.22 0.23 24.60%

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