[MPCORP] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -1.52%
YoY- -53.83%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 14,238 16,948 10,579 10,010 10,286 8,312 18,024 -14.50%
PBT 102,370 219,040 18,232 -13,270 -13,238 -13,432 -81,486 -
Tax 0 0 7,659 -168 0 0 108 -
NP 102,370 219,040 25,891 -13,438 -13,238 -13,432 -81,378 -
-
NP to SH 102,370 219,040 25,891 -13,438 -13,238 -13,432 -81,378 -
-
Tax Rate 0.00% 0.00% -42.01% - - - - -
Total Cost -88,132 -202,092 -15,312 23,449 23,524 21,744 99,402 -
-
Net Worth 207,091 210,549 155,327 120,809 124,430 125,709 129,514 36.62%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 207,091 210,549 155,327 120,809 124,430 125,709 129,514 36.62%
NOSH 172,575 172,581 172,586 172,585 172,819 172,205 172,685 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 718.99% 1,292.42% 244.74% -134.24% -128.70% -161.60% -451.50% -
ROE 49.43% 104.03% 16.67% -11.12% -10.64% -10.68% -62.83% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.25 9.82 6.13 5.80 5.95 4.83 10.44 -14.48%
EPS 59.32 126.92 15.00 -7.79 -7.66 -7.80 -47.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.22 0.90 0.70 0.72 0.73 0.75 36.68%
Adjusted Per Share Value based on latest NOSH - 173,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.95 5.89 3.68 3.48 3.58 2.89 6.27 -14.54%
EPS 35.59 76.15 9.00 -4.67 -4.60 -4.67 -28.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7199 0.7319 0.54 0.42 0.4326 0.437 0.4502 36.62%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.62 0.35 0.43 0.44 0.25 0.21 0.24 -
P/RPS 7.51 3.56 7.02 7.59 4.20 4.35 2.30 119.62%
P/EPS 1.05 0.28 2.87 -5.65 -3.26 -2.69 -0.51 -
EY 95.68 362.63 34.89 -17.70 -30.64 -37.14 -196.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.29 0.48 0.63 0.35 0.29 0.32 38.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 30/08/07 25/05/07 28/02/07 17/11/06 25/08/06 -
Price 0.43 0.57 0.38 0.34 0.36 0.23 0.26 -
P/RPS 5.21 5.80 6.20 5.86 6.05 4.77 2.49 63.37%
P/EPS 0.72 0.45 2.53 -4.37 -4.70 -2.95 -0.55 -
EY 137.95 222.67 39.48 -22.90 -21.28 -33.91 -181.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.42 0.49 0.50 0.32 0.35 1.89%

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