[MPCORP] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 4.66%
YoY- 1903.99%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 14,757 15,609 10,363 11,168 10,887 12,738 14,716 0.04%
PBT -16,733 -17,500 39,807 55,839 -3,521 76,350 -82,307 -23.30%
Tax 90 -1,116 1,728 -255 415 7,659 -268 -
NP -16,643 -18,616 41,535 55,584 -3,106 84,009 -82,575 -23.41%
-
NP to SH -15,914 -17,375 43,335 56,032 -3,106 84,009 -82,575 -23.97%
-
Tax Rate - - -4.34% 0.46% - -10.03% - -
Total Cost 31,400 34,225 -31,172 -44,416 13,993 -71,271 97,291 -17.16%
-
Net Worth 238,757 343,278 241,109 263,799 207,434 210,549 125,709 11.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 238,757 343,278 241,109 263,799 207,434 210,549 125,709 11.27%
NOSH 287,660 288,469 192,887 172,418 172,861 172,581 172,205 8.91%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -112.78% -119.26% 400.80% 497.71% -28.53% 659.51% -561.12% -
ROE -6.67% -5.06% 17.97% 21.24% -1.50% 39.90% -65.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.13 5.41 5.37 6.48 6.30 7.38 8.55 -8.15%
EPS -5.53 -6.02 22.47 32.50 -1.80 48.68 -47.95 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.19 1.25 1.53 1.20 1.22 0.73 2.16%
Adjusted Per Share Value based on latest NOSH - 172,418
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.13 5.43 3.60 3.88 3.78 4.43 5.12 0.03%
EPS -5.53 -6.04 15.06 19.48 -1.08 29.20 -28.71 -23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.1933 0.8382 0.9171 0.7211 0.7319 0.437 11.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.29 0.29 0.38 0.55 0.51 0.35 0.21 -
P/RPS 5.65 5.36 7.07 8.49 8.10 4.74 2.46 14.84%
P/EPS -5.24 -4.81 1.69 1.69 -28.38 0.72 -0.44 51.06%
EY -19.08 -20.77 59.12 59.09 -3.52 139.08 -228.34 -33.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.24 0.30 0.36 0.42 0.29 0.29 3.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 26/11/10 26/11/09 27/11/08 27/11/07 17/11/06 -
Price 0.28 0.33 0.41 0.58 0.45 0.57 0.23 -
P/RPS 5.46 6.10 7.63 8.95 7.15 7.72 2.69 12.51%
P/EPS -5.06 -5.48 1.82 1.78 -25.04 1.17 -0.48 48.02%
EY -19.76 -18.25 54.80 56.03 -3.99 85.40 -208.48 -32.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.33 0.38 0.37 0.47 0.32 1.01%

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