[MPCORP] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 224.47%
YoY- 201.74%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 12,430 13,143 12,555 12,738 10,579 10,586 11,970 2.54%
PBT 56,373 74,847 76,037 76,350 18,232 -84,619 -83,695 -
Tax 415 9,354 7,659 7,659 7,659 -274 -208 -
NP 56,788 84,201 83,696 84,009 25,891 -84,893 -83,903 -
-
NP to SH 56,788 84,201 83,696 84,009 25,891 -84,893 -83,903 -
-
Tax Rate -0.74% -12.50% -10.07% -10.03% -42.01% - - -
Total Cost -44,358 -71,058 -71,141 -71,271 -15,312 95,479 95,873 -
-
Net Worth 172,768 203,912 207,130 210,549 155,327 121,099 124,228 24.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 172,768 203,912 207,130 210,549 155,327 121,099 124,228 24.61%
NOSH 172,768 172,807 172,608 172,581 172,586 173,000 172,539 0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 456.86% 640.65% 666.63% 659.51% 244.74% -801.94% -700.94% -
ROE 32.87% 41.29% 40.41% 39.90% 16.67% -70.10% -67.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.19 7.61 7.27 7.38 6.13 6.12 6.94 2.38%
EPS 32.87 48.73 48.49 48.68 15.00 -49.07 -48.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.20 1.22 0.90 0.70 0.72 24.50%
Adjusted Per Share Value based on latest NOSH - 172,581
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.32 4.57 4.36 4.43 3.68 3.68 4.16 2.55%
EPS 19.74 29.27 29.10 29.20 9.00 -29.51 -29.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6006 0.7089 0.7201 0.7319 0.54 0.421 0.4319 24.61%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.41 0.41 0.62 0.35 0.43 0.44 0.25 -
P/RPS 5.70 5.39 8.52 4.74 7.02 7.19 3.60 35.88%
P/EPS 1.25 0.84 1.28 0.72 2.87 -0.90 -0.51 -
EY 80.17 118.84 78.21 139.08 34.89 -111.53 -194.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.52 0.29 0.48 0.63 0.35 11.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 04/06/08 28/02/08 27/11/07 30/08/07 25/05/07 28/02/07 -
Price 0.58 0.47 0.43 0.57 0.38 0.34 0.36 -
P/RPS 8.06 6.18 5.91 7.72 6.20 5.56 5.19 34.14%
P/EPS 1.76 0.96 0.89 1.17 2.53 -0.69 -0.74 -
EY 56.67 103.67 112.76 85.40 39.48 -144.33 -135.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.40 0.36 0.47 0.42 0.49 0.50 10.41%

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