[MPCORP] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -1.61%
YoY- -689.53%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 12,738 10,579 10,586 11,970 14,716 18,258 21,054 -28.44%
PBT 76,350 18,232 -84,619 -83,695 -82,307 -81,351 -11,287 -
Tax 7,659 7,659 -274 -208 -268 -14 375 645.81%
NP 84,009 25,891 -84,893 -83,903 -82,575 -81,365 -10,912 -
-
NP to SH 84,009 25,891 -84,893 -83,903 -82,575 -81,365 -10,912 -
-
Tax Rate -10.03% -42.01% - - - - - -
Total Cost -71,271 -15,312 95,479 95,873 97,291 99,623 31,966 -
-
Net Worth 210,549 155,327 121,099 124,228 125,709 198,333 172,727 14.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 210,549 155,327 121,099 124,228 125,709 198,333 172,727 14.09%
NOSH 172,581 172,586 173,000 172,539 172,205 166,666 172,727 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 659.51% 244.74% -801.94% -700.94% -561.12% -445.64% -51.83% -
ROE 39.90% 16.67% -70.10% -67.54% -65.69% -41.02% -6.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.38 6.13 6.12 6.94 8.55 10.95 12.19 -28.41%
EPS 48.68 15.00 -49.07 -48.63 -47.95 -48.82 -6.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.90 0.70 0.72 0.73 1.19 1.00 14.16%
Adjusted Per Share Value based on latest NOSH - 172,539
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.43 3.68 3.68 4.16 5.12 6.35 7.32 -28.43%
EPS 29.20 9.00 -29.51 -29.17 -28.71 -28.29 -3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7319 0.54 0.421 0.4319 0.437 0.6895 0.6005 14.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.43 0.44 0.25 0.21 0.24 0.20 -
P/RPS 4.74 7.02 7.19 3.60 2.46 2.19 1.64 102.77%
P/EPS 0.72 2.87 -0.90 -0.51 -0.44 -0.49 -3.17 -
EY 139.08 34.89 -111.53 -194.51 -228.34 -203.41 -31.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.48 0.63 0.35 0.29 0.20 0.20 28.07%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 30/08/07 25/05/07 28/02/07 17/11/06 25/08/06 23/05/06 -
Price 0.57 0.38 0.34 0.36 0.23 0.26 0.29 -
P/RPS 7.72 6.20 5.56 5.19 2.69 2.37 2.38 118.96%
P/EPS 1.17 2.53 -0.69 -0.74 -0.48 -0.53 -4.59 -
EY 85.40 39.48 -144.33 -135.08 -208.48 -187.77 -21.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.49 0.50 0.32 0.22 0.29 37.93%

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