[MPCORP] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -35.55%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,916 12,092 10,841 10,717 10,676 10,776 12,430 -2.76%
PBT -11,686 -10,596 53,355 72,905 113,116 -20,536 56,372 -
Tax -676 -484 -134 30 0 0 415 -
NP -12,362 -11,080 53,221 72,936 113,116 -20,536 56,787 -
-
NP to SH -11,790 -10,548 53,536 72,936 113,168 -20,536 56,787 -
-
Tax Rate - - 0.25% -0.04% 0.00% - -0.74% -
Total Cost 24,278 23,172 -42,380 -62,218 -102,440 31,312 -44,357 -
-
Net Worth 260,276 263,799 265,759 267,301 269,283 207,434 212,283 14.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 260,276 263,799 265,759 267,301 269,283 207,434 212,283 14.51%
NOSH 172,368 172,418 172,571 172,452 172,617 172,861 172,588 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -103.74% -91.63% 490.92% 680.54% 1,059.54% -190.57% 456.85% -
ROE -4.53% -4.00% 20.14% 27.29% 42.03% -9.90% 26.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.91 7.01 6.28 6.21 6.18 6.23 7.20 -2.69%
EPS -6.84 -6.12 31.02 42.29 65.56 -11.88 32.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.53 1.54 1.55 1.56 1.20 1.23 14.60%
Adjusted Per Share Value based on latest NOSH - 173,457
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.14 4.20 3.77 3.73 3.71 3.75 4.32 -2.78%
EPS -4.10 -3.67 18.61 25.35 39.34 -7.14 19.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9048 0.9171 0.9239 0.9292 0.9361 0.7211 0.738 14.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.52 0.55 0.54 0.41 0.44 0.51 0.41 -
P/RPS 7.52 7.84 8.60 6.60 7.11 8.18 5.69 20.36%
P/EPS -7.60 -8.99 1.74 0.97 0.67 -4.29 1.25 -
EY -13.15 -11.12 57.45 103.15 149.00 -23.29 80.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.35 0.26 0.28 0.42 0.33 2.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 26/11/09 24/09/09 29/05/09 19/01/09 27/11/08 28/08/08 -
Price 0.56 0.58 0.56 0.52 0.42 0.45 0.58 -
P/RPS 8.10 8.27 8.91 8.37 6.79 7.22 8.05 0.41%
P/EPS -8.19 -9.48 1.81 1.23 0.64 -3.79 1.76 -
EY -12.21 -10.55 55.40 81.33 156.10 -26.40 56.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.34 0.27 0.37 0.47 -14.70%

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