[MPCORP] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
01-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -47.24%
YoY- -27.4%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 12,555 11,970 24,815 28,533 15,970 44,423 29,392 -13.21%
PBT 76,037 -83,695 -11,026 -16,219 -13,891 -11,932 8,601 43.77%
Tax 7,659 -208 399 -293 930 -310 -3,393 -
NP 83,696 -83,903 -10,627 -16,512 -12,961 -12,242 5,208 58.82%
-
NP to SH 83,696 -83,903 -10,627 -16,512 -12,961 -12,242 5,208 58.82%
-
Tax Rate -10.07% - - - - - 39.45% -
Total Cost -71,141 95,873 35,442 45,045 28,931 56,665 24,184 -
-
Net Worth 207,130 124,228 174,315 184,853 153,555 166,380 182,184 2.16%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 207,130 124,228 174,315 184,853 153,555 166,380 182,184 2.16%
NOSH 172,608 172,539 172,589 172,760 99,067 99,036 98,478 9.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 666.63% -700.94% -42.82% -57.87% -81.16% -27.56% 17.72% -
ROE 40.41% -67.54% -6.10% -8.93% -8.44% -7.36% 2.86% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.27 6.94 14.38 16.52 16.12 44.86 29.85 -20.96%
EPS 48.49 -48.63 -6.16 -9.56 -13.08 -12.36 5.29 44.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.72 1.01 1.07 1.55 1.68 1.85 -6.95%
Adjusted Per Share Value based on latest NOSH - 172,760
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.36 4.16 8.63 9.92 5.55 15.44 10.22 -13.23%
EPS 29.10 -29.17 -3.69 -5.74 -4.51 -4.26 1.81 58.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7201 0.4319 0.606 0.6426 0.5338 0.5784 0.6333 2.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.62 0.25 0.20 0.39 0.60 0.82 0.72 -
P/RPS 8.52 3.60 1.39 2.36 3.72 1.83 2.41 23.41%
P/EPS 1.28 -0.51 -3.25 -4.08 -4.59 -6.63 13.61 -32.55%
EY 78.21 -194.51 -30.79 -24.51 -21.80 -15.07 7.35 48.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.20 0.36 0.39 0.49 0.39 4.90%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 01/04/05 27/02/04 24/02/03 17/01/02 -
Price 0.43 0.36 0.24 0.30 0.65 0.62 0.73 -
P/RPS 5.91 5.19 1.67 1.82 4.03 1.38 2.45 15.79%
P/EPS 0.89 -0.74 -3.90 -3.14 -4.97 -5.02 13.80 -36.66%
EY 112.76 -135.08 -25.66 -31.86 -20.13 -19.94 7.24 57.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.24 0.28 0.42 0.37 0.39 -1.32%

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