[MPCORP] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 4.98%
YoY- 58.25%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 10,676 14,238 10,286 22,862 24,674 19,504 63,236 -25.63%
PBT 113,116 102,370 -13,238 -8,550 -18,586 -8,934 -21,720 -
Tax 0 0 0 386 -968 -682 -1,646 -
NP 113,116 102,370 -13,238 -8,164 -19,554 -9,616 -23,366 -
-
NP to SH 113,168 102,370 -13,238 -8,164 -19,554 -9,616 -23,366 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost -102,440 -88,132 23,524 31,026 44,228 29,120 86,602 -
-
Net Worth 269,283 207,091 124,430 173,958 179,748 153,341 166,334 8.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 269,283 207,091 124,430 173,958 179,748 153,341 166,334 8.35%
NOSH 172,617 172,575 172,819 172,236 167,989 98,930 99,008 9.69%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1,059.54% 718.99% -128.70% -35.71% -79.25% -49.30% -36.95% -
ROE 42.03% 49.43% -10.64% -4.69% -10.88% -6.27% -14.05% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 6.18 8.25 5.95 13.27 14.69 19.71 63.87 -32.21%
EPS 65.56 59.32 -7.66 -4.74 -11.64 -9.72 -23.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.20 0.72 1.01 1.07 1.55 1.68 -1.22%
Adjusted Per Share Value based on latest NOSH - 172,589
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.71 4.95 3.58 7.95 8.58 6.78 21.98 -25.63%
EPS 39.34 35.59 -4.60 -2.84 -6.80 -3.34 -8.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9361 0.7199 0.4326 0.6047 0.6249 0.5331 0.5782 8.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.44 0.62 0.25 0.20 0.39 0.60 0.82 -
P/RPS 7.11 7.51 4.20 1.51 2.66 3.04 1.28 33.04%
P/EPS 0.67 1.05 -3.26 -4.22 -3.35 -6.17 -3.47 -
EY 149.00 95.68 -30.64 -23.70 -29.85 -16.20 -28.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.52 0.35 0.20 0.36 0.39 0.49 -8.89%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/01/09 28/02/08 28/02/07 28/02/06 01/04/05 27/02/04 24/02/03 -
Price 0.42 0.43 0.36 0.24 0.30 0.65 0.62 -
P/RPS 6.79 5.21 6.05 1.81 2.04 3.30 0.97 38.26%
P/EPS 0.64 0.72 -4.70 -5.06 -2.58 -6.69 -2.63 -
EY 156.10 137.95 -21.28 -19.75 -38.80 -14.95 -38.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.50 0.24 0.28 0.42 0.37 -5.11%

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