[MPCORP] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 1.79%
YoY- -24.83%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,460 11,168 10,839 10,394 10,648 10,887 12,430 -5.25%
PBT -9,046 55,839 53,354 64,389 61,744 -3,521 56,373 -
Tax -472 -255 -134 -1,131 415 415 415 -
NP -9,518 55,584 53,220 63,258 62,159 -3,106 56,788 -
-
NP to SH -8,943 56,032 53,535 63,297 62,185 -3,106 56,788 -
-
Tax Rate - 0.46% 0.25% 1.76% -0.67% - -0.74% -
Total Cost 20,978 -44,416 -42,381 -52,864 -51,511 13,993 -44,358 -
-
Net Worth 260,215 263,799 267,594 268,859 269,235 207,434 172,768 31.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 260,215 263,799 267,594 268,859 269,235 207,434 172,768 31.29%
NOSH 172,328 172,418 172,641 173,457 172,586 172,861 172,768 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -83.05% 497.71% 491.00% 608.60% 583.76% -28.53% 456.86% -
ROE -3.44% 21.24% 20.01% 23.54% 23.10% -1.50% 32.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.65 6.48 6.28 5.99 6.17 6.30 7.19 -5.05%
EPS -5.19 32.50 31.01 36.49 36.03 -1.80 32.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.53 1.55 1.55 1.56 1.20 1.00 31.52%
Adjusted Per Share Value based on latest NOSH - 173,457
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.98 3.88 3.77 3.61 3.70 3.78 4.32 -5.30%
EPS -3.11 19.48 18.61 22.00 21.62 -1.08 19.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9046 0.9171 0.9302 0.9346 0.9359 0.7211 0.6006 31.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.52 0.55 0.54 0.41 0.44 0.51 0.41 -
P/RPS 7.82 8.49 8.60 6.84 7.13 8.10 5.70 23.39%
P/EPS -10.02 1.69 1.74 1.12 1.22 -28.38 1.25 -
EY -9.98 59.09 57.42 89.00 81.89 -3.52 80.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.35 0.26 0.28 0.42 0.41 -11.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 26/11/09 24/09/09 29/05/09 19/01/09 27/11/08 28/08/08 -
Price 0.56 0.58 0.56 0.52 0.42 0.45 0.58 -
P/RPS 8.42 8.95 8.92 8.68 6.81 7.15 8.06 2.94%
P/EPS -10.79 1.78 1.81 1.42 1.17 -25.04 1.76 -
EY -9.27 56.03 55.37 70.18 85.79 -3.99 56.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.34 0.27 0.37 0.58 -25.83%

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