[MPCORP] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 1.44%
YoY- -62.15%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 16,948 10,579 10,010 10,286 8,312 18,024 20,281 -11.27%
PBT 219,040 18,232 -13,270 -13,238 -13,432 -81,486 -8,913 -
Tax 0 7,659 -168 0 0 108 177 -
NP 219,040 25,891 -13,438 -13,238 -13,432 -81,378 -8,736 -
-
NP to SH 219,040 25,891 -13,438 -13,238 -13,432 -81,378 -8,736 -
-
Tax Rate 0.00% -42.01% - - - - - -
Total Cost -202,092 -15,312 23,449 23,524 21,744 99,402 29,017 -
-
Net Worth 210,549 155,327 120,809 124,430 125,709 129,514 172,421 14.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 210,549 155,327 120,809 124,430 125,709 129,514 172,421 14.23%
NOSH 172,581 172,586 172,585 172,819 172,205 172,685 172,421 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1,292.42% 244.74% -134.24% -128.70% -161.60% -451.50% -43.07% -
ROE 104.03% 16.67% -11.12% -10.64% -10.68% -62.83% -5.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.82 6.13 5.80 5.95 4.83 10.44 11.76 -11.31%
EPS 126.92 15.00 -7.79 -7.66 -7.80 -47.15 -5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.90 0.70 0.72 0.73 0.75 1.00 14.16%
Adjusted Per Share Value based on latest NOSH - 172,539
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.89 3.68 3.48 3.58 2.89 6.27 7.05 -11.28%
EPS 76.15 9.00 -4.67 -4.60 -4.67 -28.29 -3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7319 0.54 0.42 0.4326 0.437 0.4502 0.5994 14.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.35 0.43 0.44 0.25 0.21 0.24 0.20 -
P/RPS 3.56 7.02 7.59 4.20 4.35 2.30 1.70 63.60%
P/EPS 0.28 2.87 -5.65 -3.26 -2.69 -0.51 -3.95 -
EY 362.63 34.89 -17.70 -30.64 -37.14 -196.35 -25.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.48 0.63 0.35 0.29 0.32 0.20 28.07%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 30/08/07 25/05/07 28/02/07 17/11/06 25/08/06 23/05/06 -
Price 0.57 0.38 0.34 0.36 0.23 0.26 0.29 -
P/RPS 5.80 6.20 5.86 6.05 4.77 2.49 2.47 76.57%
P/EPS 0.45 2.53 -4.37 -4.70 -2.95 -0.55 -5.72 -
EY 222.67 39.48 -22.90 -21.28 -33.91 -181.25 -17.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.49 0.50 0.32 0.35 0.29 37.93%

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