[MPCORP] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -139.62%
YoY- -69.7%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,151 11,269 12,298 14,900 9,662 11,424 11,916 22.54%
PBT -19,129 -19,801 -20,004 -19,368 42,000 -12,106 -11,686 39.01%
Tax -1,109 -1,828 0 0 1,608 -686 -676 39.22%
NP -20,238 -21,629 -20,004 -19,368 43,608 -12,793 -12,362 39.03%
-
NP to SH -19,023 -20,054 -18,440 -17,900 45,174 -12,200 -11,790 37.68%
-
Tax Rate - - - - -3.83% - - -
Total Cost 36,389 32,898 32,302 34,268 -33,946 24,217 24,278 31.06%
-
Net Worth 345,428 233,328 237,251 241,109 242,933 257,235 260,276 20.82%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 345,428 233,328 237,251 241,109 242,933 257,235 260,276 20.82%
NOSH 287,857 192,833 192,887 192,887 192,804 172,641 172,368 40.89%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -125.30% -191.93% -162.66% -129.99% 451.34% -111.99% -103.74% -
ROE -5.51% -8.60% -7.77% -7.42% 18.60% -4.74% -4.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.61 5.84 6.38 7.72 5.01 6.62 6.91 -13.00%
EPS -6.61 -10.40 -9.56 -9.28 23.43 -7.07 -6.84 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.23 1.25 1.26 1.49 1.51 -14.23%
Adjusted Per Share Value based on latest NOSH - 192,887
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.61 3.92 4.28 5.18 3.36 3.97 4.14 22.52%
EPS -6.61 -6.97 -6.41 -6.22 15.70 -4.24 -4.10 37.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2008 0.8111 0.8248 0.8382 0.8445 0.8942 0.9048 20.82%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.40 0.43 0.43 0.38 0.35 0.49 0.52 -
P/RPS 7.13 7.36 6.74 4.92 6.98 7.40 7.52 -3.49%
P/EPS -6.05 -4.13 -4.50 -4.09 1.49 -6.93 -7.60 -14.14%
EY -16.52 -24.19 -22.23 -24.42 66.94 -14.42 -13.15 16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.35 0.30 0.28 0.33 0.34 -1.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 18/02/11 26/11/10 25/08/10 21/05/10 08/02/10 -
Price 0.36 0.41 0.44 0.41 0.35 0.35 0.56 -
P/RPS 6.42 7.02 6.90 5.31 6.98 5.29 8.10 -14.39%
P/EPS -5.45 -3.94 -4.60 -4.42 1.49 -4.95 -8.19 -23.83%
EY -18.36 -25.37 -21.73 -22.63 66.94 -20.19 -12.21 31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.36 0.33 0.28 0.23 0.37 -13.08%

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