[MPI] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -471.91%
YoY- -137.25%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 321,122 275,761 279,226 315,613 342,383 334,816 367,598 -8.62%
PBT 6,387 -7,548 -16,405 -9,935 5,523 8,501 34,844 -67.76%
Tax 7,459 -426 -1,120 -1,593 -957 -1,223 -2,848 -
NP 13,846 -7,974 -17,525 -11,528 4,566 7,278 31,996 -42.81%
-
NP to SH 13,496 -7,426 -16,210 -9,625 2,588 5,053 25,291 -34.23%
-
Tax Rate -116.78% - - - 17.33% 14.39% 8.17% -
Total Cost 307,276 283,735 296,751 327,141 337,817 327,538 335,602 -5.71%
-
Net Worth 724,175 715,455 730,127 753,345 745,498 762,790 759,699 -3.14%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 9,694 - 9,683 - 19,360 - -
Div Payout % - 0.00% - 0.00% - 383.14% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 724,175 715,455 730,127 753,345 745,498 762,790 759,699 -3.14%
NOSH 193,629 193,890 193,667 193,661 193,134 193,601 193,800 -0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.31% -2.89% -6.28% -3.65% 1.33% 2.17% 8.70% -
ROE 1.86% -1.04% -2.22% -1.28% 0.35% 0.66% 3.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 165.84 142.23 144.18 162.97 177.28 172.94 189.68 -8.57%
EPS 6.97 -3.83 -8.37 -4.97 1.34 2.61 13.05 -34.19%
DPS 0.00 5.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 3.74 3.69 3.77 3.89 3.86 3.94 3.92 -3.08%
Adjusted Per Share Value based on latest NOSH - 193,661
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 153.00 131.39 133.04 150.37 163.13 159.52 175.14 -8.62%
EPS 6.43 -3.54 -7.72 -4.59 1.23 2.41 12.05 -34.23%
DPS 0.00 4.62 0.00 4.61 0.00 9.22 0.00 -
NAPS 3.4504 3.4088 3.4787 3.5893 3.552 3.6343 3.6196 -3.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.99 3.10 2.77 3.01 4.50 5.41 5.69 -
P/RPS 1.80 2.18 1.92 1.85 2.54 3.13 3.00 -28.88%
P/EPS 42.90 -80.94 -33.09 -60.56 335.82 207.28 43.60 -1.07%
EY 2.33 -1.24 -3.02 -1.65 0.30 0.48 2.29 1.16%
DY 0.00 1.61 0.00 1.66 0.00 1.85 0.00 -
P/NAPS 0.80 0.84 0.73 0.77 1.17 1.37 1.45 -32.75%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 25/01/11 -
Price 2.64 2.97 3.68 3.21 3.77 5.40 5.51 -
P/RPS 1.59 2.09 2.55 1.97 2.13 3.12 2.90 -33.03%
P/EPS 37.88 -77.55 -43.97 -64.59 281.34 206.90 42.22 -6.98%
EY 2.64 -1.29 -2.27 -1.55 0.36 0.48 2.37 7.46%
DY 0.00 1.68 0.00 1.56 0.00 1.85 0.00 -
P/NAPS 0.71 0.80 0.98 0.83 0.98 1.37 1.41 -36.73%

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