[MPCORP] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 3.54%
YoY- 51.95%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 13,429 10,010 20,281 19,345 50,305 23,786 28,636 -10.24%
PBT 62,214 -13,270 -8,913 -8,621 -17,714 6,373 8,366 33.16%
Tax 2,092 -168 177 -654 -1,589 -3,146 -3,876 -
NP 64,306 -13,438 -8,736 -9,276 -19,304 3,226 4,490 46.22%
-
NP to SH 64,306 -13,438 -8,736 -9,276 -19,304 3,226 4,490 46.22%
-
Tax Rate -3.36% - - - - 49.36% 46.33% -
Total Cost -50,877 23,449 29,017 28,621 69,609 20,560 24,145 -
-
Net Worth 203,691 120,809 172,421 151,411 163,397 183,483 179,296 1.83%
Dividend
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 203,691 120,809 172,421 151,411 163,397 183,483 179,296 1.83%
NOSH 172,619 172,585 172,421 98,961 99,028 99,180 99,058 8.25%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 478.85% -134.24% -43.07% -47.95% -38.37% 13.57% 15.68% -
ROE 31.57% -11.12% -5.07% -6.13% -11.81% 1.76% 2.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.78 5.80 11.76 19.55 50.80 23.98 28.91 -17.08%
EPS 37.25 -7.79 -5.07 -9.37 -19.49 3.25 4.53 35.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.70 1.00 1.53 1.65 1.85 1.81 -5.92%
Adjusted Per Share Value based on latest NOSH - 99,032
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.67 3.48 7.05 6.73 17.49 8.27 9.95 -10.23%
EPS 22.36 -4.67 -3.04 -3.22 -6.71 1.12 1.56 46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7081 0.42 0.5994 0.5264 0.568 0.6378 0.6233 1.83%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.44 0.20 0.58 0.60 0.72 0.72 -
P/RPS 5.27 7.59 1.70 2.97 1.18 3.00 2.49 11.29%
P/EPS 1.10 -5.65 -3.95 -6.19 -3.08 22.13 15.88 -31.68%
EY 90.86 -17.70 -25.33 -16.16 -32.49 4.52 6.30 46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.63 0.20 0.38 0.36 0.39 0.40 -1.88%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 04/06/08 25/05/07 23/05/06 25/05/04 26/05/03 24/04/02 17/04/01 -
Price 0.47 0.34 0.29 0.45 0.53 0.83 0.67 -
P/RPS 6.04 5.86 2.47 2.30 1.04 3.46 2.32 14.63%
P/EPS 1.26 -4.37 -5.72 -4.80 -2.72 25.51 14.78 -29.63%
EY 79.26 -22.90 -17.47 -20.83 -36.78 3.92 6.77 42.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.29 0.29 0.32 0.45 0.37 1.11%

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