[MPCORP] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
01-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -47.24%
YoY- -27.4%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 26,588 25,721 31,286 28,533 28,277 25,948 14,616 48.96%
PBT -16,610 -16,044 -16,369 -16,219 -10,933 -11,393 -13,464 15.01%
Tax 280 -279 -179 -293 -281 -150 1,149 -60.95%
NP -16,330 -16,323 -16,548 -16,512 -11,214 -11,543 -12,315 20.67%
-
NP to SH -16,330 -16,323 -16,548 -16,512 -11,214 -11,543 -12,315 20.67%
-
Tax Rate - - - - - - - -
Total Cost 42,918 42,044 47,834 45,045 39,491 37,491 26,931 36.39%
-
Net Worth 176,690 179,841 182,370 184,853 185,885 127,081 151,519 10.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 176,690 179,841 182,370 184,853 185,885 127,081 151,519 10.77%
NOSH 173,225 172,924 172,047 172,760 165,968 110,506 99,032 45.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -61.42% -63.46% -52.89% -57.87% -39.66% -44.49% -84.26% -
ROE -9.24% -9.08% -9.07% -8.93% -6.03% -9.08% -8.13% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.35 14.87 18.18 16.52 17.04 23.48 14.76 2.64%
EPS -9.43 -9.44 -9.62 -9.56 -6.76 -10.45 -12.44 -16.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 1.06 1.07 1.12 1.15 1.53 -23.66%
Adjusted Per Share Value based on latest NOSH - 172,760
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.24 8.94 10.88 9.92 9.83 9.02 5.08 48.95%
EPS -5.68 -5.67 -5.75 -5.74 -3.90 -4.01 -4.28 20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6142 0.6252 0.634 0.6426 0.6462 0.4418 0.5267 10.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.34 0.26 0.30 0.39 0.40 0.54 0.58 -
P/RPS 2.22 1.75 1.65 2.36 2.35 2.30 3.93 -31.64%
P/EPS -3.61 -2.75 -3.12 -4.08 -5.92 -5.17 -4.66 -15.63%
EY -27.73 -36.31 -32.06 -24.51 -16.89 -19.34 -21.44 18.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.28 0.36 0.36 0.47 0.38 -8.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 23/08/05 27/05/05 01/04/05 23/11/04 26/08/04 25/05/04 -
Price 0.28 0.23 0.24 0.30 0.41 0.44 0.45 -
P/RPS 1.82 1.55 1.32 1.82 2.41 1.87 3.05 -29.09%
P/EPS -2.97 -2.44 -2.50 -3.14 -6.07 -4.21 -3.62 -12.35%
EY -33.67 -41.04 -40.08 -31.86 -16.48 -23.74 -27.63 14.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.23 0.28 0.37 0.38 0.29 -4.64%

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