[MPCORP] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 14.35%
YoY- -79.58%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,752 14,387 12,929 12,668 12,432 14,832 14,978 -14.91%
PBT -20,780 37,129 -20,474 -17,880 -20,916 -14,724 -12,284 41.92%
Tax -200 -120 -237 -236 -236 149 694 -
NP -20,980 37,009 -20,712 -18,116 -21,152 -14,575 -11,589 48.48%
-
NP to SH -20,980 37,009 -20,712 -18,116 -21,152 -13,450 -10,089 62.84%
-
Tax Rate - 0.32% - - - - - -
Total Cost 32,732 -22,622 33,641 30,784 33,584 29,407 26,567 14.91%
-
Net Worth 276,153 28,190 230,128 235,881 238,757 247,158 336,562 -12.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 276,153 28,190 230,128 235,881 238,757 247,158 336,562 -12.34%
NOSH 287,660 28,766 287,660 287,660 287,660 28,766 287,660 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -178.52% 257.24% -160.19% -143.01% -170.14% -98.27% -77.37% -
ROE -7.60% 131.28% -9.00% -7.68% -8.86% -5.44% -3.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.09 50.01 4.49 4.40 4.32 5.16 5.21 -14.88%
EPS -7.28 12.87 -7.20 -6.30 -7.36 -4.68 -3.51 62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.80 0.82 0.83 0.86 1.17 -12.34%
Adjusted Per Share Value based on latest NOSH - 287,660
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.09 5.00 4.49 4.40 4.32 5.16 5.21 -14.88%
EPS -7.28 12.87 -7.20 -6.30 -7.36 -4.68 -3.51 62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.098 0.80 0.82 0.83 0.8592 1.17 -12.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.46 0.32 0.305 0.28 0.29 0.31 0.33 -
P/RPS 11.26 0.64 6.79 6.36 6.71 6.11 6.34 46.60%
P/EPS -6.31 0.25 -4.24 -4.45 -3.94 -6.40 -9.41 -23.37%
EY -15.86 402.05 -23.61 -22.49 -25.36 -15.62 -10.63 30.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.38 0.34 0.35 0.36 0.28 43.19%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 23/05/13 21/02/13 29/11/12 29/08/12 25/05/12 -
Price 0.405 0.305 0.33 0.275 0.28 0.31 0.30 -
P/RPS 9.91 0.61 7.34 6.24 6.48 6.11 5.76 43.53%
P/EPS -5.55 0.24 -4.58 -4.37 -3.81 -6.40 -8.55 -25.01%
EY -18.01 421.82 -21.82 -22.90 -26.26 -15.62 -11.69 33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.41 0.34 0.34 0.36 0.26 37.63%

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