[MPCORP] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -645.65%
YoY- -398.47%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 10,586 11,970 14,716 18,258 21,054 24,815 26,588 -45.90%
PBT -84,619 -83,695 -82,307 -81,351 -11,287 -11,026 -16,610 196.36%
Tax -274 -208 -268 -14 375 399 280 -
NP -84,893 -83,903 -82,575 -81,365 -10,912 -10,627 -16,330 200.39%
-
NP to SH -84,893 -83,903 -82,575 -81,365 -10,912 -10,627 -16,330 200.39%
-
Tax Rate - - - - - - - -
Total Cost 95,479 95,873 97,291 99,623 31,966 35,442 42,918 70.49%
-
Net Worth 121,099 124,228 125,709 198,333 172,727 174,315 176,690 -22.28%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 121,099 124,228 125,709 198,333 172,727 174,315 176,690 -22.28%
NOSH 173,000 172,539 172,205 166,666 172,727 172,589 173,225 -0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -801.94% -700.94% -561.12% -445.64% -51.83% -42.82% -61.42% -
ROE -70.10% -67.54% -65.69% -41.02% -6.32% -6.10% -9.24% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.12 6.94 8.55 10.95 12.19 14.38 15.35 -45.85%
EPS -49.07 -48.63 -47.95 -48.82 -6.32 -6.16 -9.43 200.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.73 1.19 1.00 1.01 1.02 -22.21%
Adjusted Per Share Value based on latest NOSH - 166,666
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.68 4.16 5.12 6.35 7.32 8.63 9.24 -45.89%
EPS -29.51 -29.17 -28.71 -28.29 -3.79 -3.69 -5.68 200.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.421 0.4319 0.437 0.6895 0.6005 0.606 0.6142 -22.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.44 0.25 0.21 0.24 0.20 0.20 0.34 -
P/RPS 7.19 3.60 2.46 2.19 1.64 1.39 2.22 119.05%
P/EPS -0.90 -0.51 -0.44 -0.49 -3.17 -3.25 -3.61 -60.42%
EY -111.53 -194.51 -228.34 -203.41 -31.59 -30.79 -27.73 153.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.35 0.29 0.20 0.20 0.20 0.33 53.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 17/11/06 25/08/06 23/05/06 28/02/06 24/11/05 -
Price 0.34 0.36 0.23 0.26 0.29 0.24 0.28 -
P/RPS 5.56 5.19 2.69 2.37 2.38 1.67 1.82 110.68%
P/EPS -0.69 -0.74 -0.48 -0.53 -4.59 -3.90 -2.97 -62.24%
EY -144.33 -135.08 -208.48 -187.77 -21.78 -25.66 -33.67 164.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.32 0.22 0.29 0.24 0.27 48.83%

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