[MPI] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -48.78%
YoY- -92.56%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 275,761 279,226 315,613 342,383 334,816 367,598 370,450 -17.84%
PBT -7,548 -16,405 -9,935 5,523 8,501 34,844 34,790 -
Tax -426 -1,120 -1,593 -957 -1,223 -2,848 -3,632 -76.00%
NP -7,974 -17,525 -11,528 4,566 7,278 31,996 31,158 -
-
NP to SH -7,426 -16,210 -9,625 2,588 5,053 25,291 25,836 -
-
Tax Rate - - - 17.33% 14.39% 8.17% 10.44% -
Total Cost 283,735 296,751 327,141 337,817 327,538 335,602 339,292 -11.22%
-
Net Worth 715,455 730,127 753,345 745,498 762,790 759,699 755,985 -3.60%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 9,694 - 9,683 - 19,360 - 19,484 -37.18%
Div Payout % 0.00% - 0.00% - 383.14% - 75.41% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 715,455 730,127 753,345 745,498 762,790 759,699 755,985 -3.60%
NOSH 193,890 193,667 193,661 193,134 193,601 193,800 194,841 -0.32%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.89% -6.28% -3.65% 1.33% 2.17% 8.70% 8.41% -
ROE -1.04% -2.22% -1.28% 0.35% 0.66% 3.33% 3.42% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 142.23 144.18 162.97 177.28 172.94 189.68 190.13 -17.57%
EPS -3.83 -8.37 -4.97 1.34 2.61 13.05 13.26 -
DPS 5.00 0.00 5.00 0.00 10.00 0.00 10.00 -36.97%
NAPS 3.69 3.77 3.89 3.86 3.94 3.92 3.88 -3.28%
Adjusted Per Share Value based on latest NOSH - 193,134
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 138.40 140.14 158.40 171.83 168.04 184.49 185.92 -17.84%
EPS -3.73 -8.14 -4.83 1.30 2.54 12.69 12.97 -
DPS 4.87 0.00 4.86 0.00 9.72 0.00 9.78 -37.14%
NAPS 3.5907 3.6643 3.7809 3.7415 3.8283 3.8127 3.7941 -3.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.10 2.77 3.01 4.50 5.41 5.69 5.85 -
P/RPS 2.18 1.92 1.85 2.54 3.13 3.00 3.08 -20.56%
P/EPS -80.94 -33.09 -60.56 335.82 207.28 43.60 44.12 -
EY -1.24 -3.02 -1.65 0.30 0.48 2.29 2.27 -
DY 1.61 0.00 1.66 0.00 1.85 0.00 1.71 -3.93%
P/NAPS 0.84 0.73 0.77 1.17 1.37 1.45 1.51 -32.33%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 -
Price 2.97 3.68 3.21 3.77 5.40 5.51 5.75 -
P/RPS 2.09 2.55 1.97 2.13 3.12 2.90 3.02 -21.74%
P/EPS -77.55 -43.97 -64.59 281.34 206.90 42.22 43.36 -
EY -1.29 -2.27 -1.55 0.36 0.48 2.37 2.31 -
DY 1.68 0.00 1.56 0.00 1.85 0.00 1.74 -2.31%
P/NAPS 0.80 0.98 0.83 0.98 1.37 1.41 1.48 -33.61%

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