[MPCORP] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -0.22%
YoY- -7.99%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 24,815 26,588 25,721 31,286 28,533 28,277 25,948 -2.92%
PBT -11,026 -16,610 -16,044 -16,369 -16,219 -10,933 -11,393 -2.15%
Tax 399 280 -279 -179 -293 -281 -150 -
NP -10,627 -16,330 -16,323 -16,548 -16,512 -11,214 -11,543 -5.34%
-
NP to SH -10,627 -16,330 -16,323 -16,548 -16,512 -11,214 -11,543 -5.34%
-
Tax Rate - - - - - - - -
Total Cost 35,442 42,918 42,044 47,834 45,045 39,491 37,491 -3.66%
-
Net Worth 174,315 176,690 179,841 182,370 184,853 185,885 127,081 23.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 174,315 176,690 179,841 182,370 184,853 185,885 127,081 23.38%
NOSH 172,589 173,225 172,924 172,047 172,760 165,968 110,506 34.50%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -42.82% -61.42% -63.46% -52.89% -57.87% -39.66% -44.49% -
ROE -6.10% -9.24% -9.08% -9.07% -8.93% -6.03% -9.08% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.38 15.35 14.87 18.18 16.52 17.04 23.48 -27.81%
EPS -6.16 -9.43 -9.44 -9.62 -9.56 -6.76 -10.45 -29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.04 1.06 1.07 1.12 1.15 -8.26%
Adjusted Per Share Value based on latest NOSH - 172,047
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.63 9.24 8.94 10.88 9.92 9.83 9.02 -2.89%
EPS -3.69 -5.68 -5.67 -5.75 -5.74 -3.90 -4.01 -5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.606 0.6142 0.6252 0.634 0.6426 0.6462 0.4418 23.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.20 0.34 0.26 0.30 0.39 0.40 0.54 -
P/RPS 1.39 2.22 1.75 1.65 2.36 2.35 2.30 -28.45%
P/EPS -3.25 -3.61 -2.75 -3.12 -4.08 -5.92 -5.17 -26.55%
EY -30.79 -27.73 -36.31 -32.06 -24.51 -16.89 -19.34 36.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.33 0.25 0.28 0.36 0.36 0.47 -43.33%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 23/08/05 27/05/05 01/04/05 23/11/04 26/08/04 -
Price 0.24 0.28 0.23 0.24 0.30 0.41 0.44 -
P/RPS 1.67 1.82 1.55 1.32 1.82 2.41 1.87 -7.24%
P/EPS -3.90 -2.97 -2.44 -2.50 -3.14 -6.07 -4.21 -4.95%
EY -25.66 -33.67 -41.04 -40.08 -31.86 -16.48 -23.74 5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.22 0.23 0.28 0.37 0.38 -26.32%

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