[MPCORP] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 470.28%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 11,269 12,298 14,900 9,662 11,424 11,916 12,092 -4.59%
PBT -19,801 -20,004 -19,368 42,000 -12,106 -11,686 -10,596 51.77%
Tax -1,828 0 0 1,608 -686 -676 -484 142.72%
NP -21,629 -20,004 -19,368 43,608 -12,793 -12,362 -11,080 56.25%
-
NP to SH -20,054 -18,440 -17,900 45,174 -12,200 -11,790 -10,548 53.52%
-
Tax Rate - - - -3.83% - - - -
Total Cost 32,898 32,302 34,268 -33,946 24,217 24,278 23,172 26.34%
-
Net Worth 233,328 237,251 241,109 242,933 257,235 260,276 263,799 -7.86%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 233,328 237,251 241,109 242,933 257,235 260,276 263,799 -7.86%
NOSH 192,833 192,887 192,887 192,804 172,641 172,368 172,418 7.75%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -191.93% -162.66% -129.99% 451.34% -111.99% -103.74% -91.63% -
ROE -8.60% -7.77% -7.42% 18.60% -4.74% -4.53% -4.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.84 6.38 7.72 5.01 6.62 6.91 7.01 -11.47%
EPS -10.40 -9.56 -9.28 23.43 -7.07 -6.84 -6.12 42.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.23 1.25 1.26 1.49 1.51 1.53 -14.49%
Adjusted Per Share Value based on latest NOSH - 192,771
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.92 4.28 5.18 3.36 3.97 4.14 4.20 -4.49%
EPS -6.97 -6.41 -6.22 15.70 -4.24 -4.10 -3.67 53.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8111 0.8248 0.8382 0.8445 0.8942 0.9048 0.9171 -7.86%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.43 0.43 0.38 0.35 0.49 0.52 0.55 -
P/RPS 7.36 6.74 4.92 6.98 7.40 7.52 7.84 -4.12%
P/EPS -4.13 -4.50 -4.09 1.49 -6.93 -7.60 -8.99 -40.49%
EY -24.19 -22.23 -24.42 66.94 -14.42 -13.15 -11.12 67.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.30 0.28 0.33 0.34 0.36 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 18/02/11 26/11/10 25/08/10 21/05/10 08/02/10 26/11/09 -
Price 0.41 0.44 0.41 0.35 0.35 0.56 0.58 -
P/RPS 7.02 6.90 5.31 6.98 5.29 8.10 8.27 -10.35%
P/EPS -3.94 -4.60 -4.42 1.49 -4.95 -8.19 -9.48 -44.33%
EY -25.37 -21.73 -22.63 66.94 -20.19 -12.21 -10.55 79.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.33 0.28 0.23 0.37 0.38 -7.15%

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