[MPCORP] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 50.19%
YoY- -35.79%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 8,312 22,480 19,012 9,696 76,932 25,492 30,096 -19.29%
PBT -13,432 -9,608 -7,344 -9,184 -5,500 8,712 10,212 -
Tax 0 1,016 -1,220 -696 -1,776 -3,804 -4,420 -
NP -13,432 -8,592 -8,564 -9,880 -7,276 4,908 5,792 -
-
NP to SH -13,432 -8,592 -8,564 -9,880 -7,276 4,908 5,792 -
-
Tax Rate - - - - - 43.66% 43.28% -
Total Cost 21,744 31,072 27,576 19,576 84,208 20,584 24,304 -1.83%
-
Net Worth 125,709 176,690 185,885 156,730 180,911 182,070 177,528 -5.58%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 125,709 176,690 185,885 156,730 180,911 182,070 177,528 -5.58%
NOSH 172,205 173,225 165,968 99,196 98,858 98,951 99,178 9.62%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -161.60% -38.22% -45.05% -101.90% -9.46% 19.25% 19.25% -
ROE -10.68% -4.86% -4.61% -6.30% -4.02% 2.70% 3.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.83 12.98 11.46 9.77 77.82 25.76 30.35 -26.37%
EPS -7.80 -4.96 -5.16 -9.96 -7.36 4.96 5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.02 1.12 1.58 1.83 1.84 1.79 -13.87%
Adjusted Per Share Value based on latest NOSH - 99,196
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.89 7.81 6.61 3.37 26.74 8.86 10.46 -19.28%
EPS -4.67 -2.99 -2.98 -3.43 -2.53 1.71 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.437 0.6142 0.6462 0.5448 0.6289 0.6329 0.6171 -5.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.21 0.34 0.40 0.58 0.60 0.65 1.21 -
P/RPS 4.35 2.62 3.49 5.93 0.77 2.52 3.99 1.44%
P/EPS -2.69 -6.85 -7.75 -5.82 -8.15 13.10 20.72 -
EY -37.14 -14.59 -12.90 -17.17 -12.27 7.63 4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.36 0.37 0.33 0.35 0.68 -13.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 24/11/05 23/11/04 27/11/03 30/10/02 10/10/01 18/10/00 -
Price 0.23 0.28 0.41 0.63 0.69 0.65 1.18 -
P/RPS 4.77 2.16 3.58 6.45 0.89 2.52 3.89 3.45%
P/EPS -2.95 -5.65 -7.95 -6.33 -9.38 13.10 20.21 -
EY -33.91 -17.71 -12.59 -15.81 -10.67 7.63 4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.37 0.40 0.38 0.35 0.66 -11.36%

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