[MPCORP] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 50.19%
YoY- -35.79%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 26,247 19,345 19,504 9,696 37,836 50,305 63,236 -44.38%
PBT -11,393 -8,621 -8,934 -9,184 -20,284 -17,714 -21,720 -34.98%
Tax -150 -654 -682 -696 448 -1,589 -1,646 -79.77%
NP -11,543 -9,276 -9,616 -9,880 -19,836 -19,304 -23,366 -37.53%
-
NP to SH -11,543 -9,276 -9,616 -9,880 -19,836 -19,304 -23,366 -37.53%
-
Tax Rate - - - - - - - -
Total Cost 37,790 28,621 29,120 19,576 57,672 69,609 86,602 -42.49%
-
Net Worth 127,761 151,411 153,341 156,730 158,371 163,397 166,334 -16.14%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 127,761 151,411 153,341 156,730 158,371 163,397 166,334 -16.14%
NOSH 111,097 98,961 98,930 99,196 98,982 99,028 99,008 7.99%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -43.98% -47.95% -49.30% -101.90% -52.43% -38.37% -36.95% -
ROE -9.03% -6.13% -6.27% -6.30% -12.53% -11.81% -14.05% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.63 19.55 19.71 9.77 38.23 50.80 63.87 -48.49%
EPS -10.39 -9.37 -9.72 -9.96 -20.04 -19.49 -23.60 -42.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.53 1.55 1.58 1.60 1.65 1.68 -22.34%
Adjusted Per Share Value based on latest NOSH - 99,196
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.12 6.73 6.78 3.37 13.15 17.49 21.98 -44.39%
EPS -4.01 -3.22 -3.34 -3.43 -6.90 -6.71 -8.12 -37.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4441 0.5264 0.5331 0.5448 0.5506 0.568 0.5782 -16.14%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.54 0.58 0.60 0.58 0.58 0.60 0.82 -
P/RPS 2.29 2.97 3.04 5.93 1.52 1.18 1.28 47.42%
P/EPS -5.20 -6.19 -6.17 -5.82 -2.89 -3.08 -3.47 30.98%
EY -19.24 -16.16 -16.20 -17.17 -34.55 -32.49 -28.78 -23.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.39 0.37 0.36 0.36 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 25/05/04 27/02/04 27/11/03 19/08/03 26/05/03 24/02/03 -
Price 0.44 0.45 0.65 0.63 0.62 0.53 0.62 -
P/RPS 1.86 2.30 3.30 6.45 1.62 1.04 0.97 54.40%
P/EPS -4.23 -4.80 -6.69 -6.33 -3.09 -2.72 -2.63 37.31%
EY -23.61 -20.83 -14.95 -15.81 -32.32 -36.78 -38.06 -27.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.42 0.40 0.39 0.32 0.37 1.79%

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