[MPCORP] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -33.31%
YoY- 29.3%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 12,929 12,668 12,432 14,832 14,978 16,722 12,732 1.02%
PBT -20,474 -17,880 -20,916 -14,724 -12,284 -11,484 -12,852 36.36%
Tax -237 -236 -236 149 694 0 -28 314.79%
NP -20,712 -18,116 -21,152 -14,575 -11,589 -11,484 -12,880 37.21%
-
NP to SH -20,712 -18,116 -21,152 -13,450 -10,089 -10,088 -11,308 49.64%
-
Tax Rate - - - - - - - -
Total Cost 33,641 30,784 33,584 29,407 26,567 28,206 25,612 19.91%
-
Net Worth 230,128 235,881 238,757 247,158 336,562 339,438 343,278 -23.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 230,128 235,881 238,757 247,158 336,562 339,438 343,278 -23.38%
NOSH 287,660 287,660 287,660 28,766 287,660 287,660 288,469 -0.18%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -160.19% -143.01% -170.14% -98.27% -77.37% -68.68% -101.16% -
ROE -9.00% -7.68% -8.86% -5.44% -3.00% -2.97% -3.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.49 4.40 4.32 5.16 5.21 5.81 4.41 1.20%
EPS -7.20 -6.30 -7.36 -4.68 -3.51 -3.50 -3.92 49.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.83 0.86 1.17 1.18 1.19 -23.24%
Adjusted Per Share Value based on latest NOSH - 28,766
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.49 4.40 4.32 5.16 5.21 5.81 4.43 0.90%
EPS -7.20 -6.30 -7.36 -4.68 -3.51 -3.50 -3.93 49.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.83 0.8592 1.17 1.18 1.1933 -23.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.305 0.28 0.29 0.31 0.33 0.33 0.29 -
P/RPS 6.79 6.36 6.71 6.11 6.34 5.68 6.57 2.21%
P/EPS -4.24 -4.45 -3.94 -6.40 -9.41 -9.41 -7.40 -30.99%
EY -23.61 -22.49 -25.36 -15.62 -10.63 -10.63 -13.52 44.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.35 0.36 0.28 0.28 0.24 35.80%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 29/11/12 29/08/12 25/05/12 29/02/12 30/11/11 -
Price 0.33 0.275 0.28 0.31 0.30 0.35 0.33 -
P/RPS 7.34 6.24 6.48 6.11 5.76 6.02 7.48 -1.25%
P/EPS -4.58 -4.37 -3.81 -6.40 -8.55 -9.98 -8.42 -33.34%
EY -21.82 -22.90 -26.26 -15.62 -11.69 -10.02 -11.88 49.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.34 0.36 0.26 0.30 0.28 28.91%

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