[MPCORP] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -8.76%
YoY- -64.38%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,722 12,732 16,151 11,269 12,298 14,900 9,662 44.00%
PBT -11,484 -12,852 -19,129 -19,801 -20,004 -19,368 42,000 -
Tax 0 -28 -1,109 -1,828 0 0 1,608 -
NP -11,484 -12,880 -20,238 -21,629 -20,004 -19,368 43,608 -
-
NP to SH -10,088 -11,308 -19,023 -20,054 -18,440 -17,900 45,174 -
-
Tax Rate - - - - - - -3.83% -
Total Cost 28,206 25,612 36,389 32,898 32,302 34,268 -33,946 -
-
Net Worth 339,438 343,278 345,428 233,328 237,251 241,109 242,933 24.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 339,438 343,278 345,428 233,328 237,251 241,109 242,933 24.90%
NOSH 287,660 288,469 287,857 192,833 192,887 192,887 192,804 30.47%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -68.68% -101.16% -125.30% -191.93% -162.66% -129.99% 451.34% -
ROE -2.97% -3.29% -5.51% -8.60% -7.77% -7.42% 18.60% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.81 4.41 5.61 5.84 6.38 7.72 5.01 10.35%
EPS -3.50 -3.92 -6.61 -10.40 -9.56 -9.28 23.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.19 1.20 1.21 1.23 1.25 1.26 -4.26%
Adjusted Per Share Value based on latest NOSH - 192,748
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.81 4.43 5.61 3.92 4.28 5.18 3.36 43.92%
EPS -3.50 -3.93 -6.61 -6.97 -6.41 -6.22 15.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.1933 1.2008 0.8111 0.8248 0.8382 0.8445 24.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.33 0.29 0.40 0.43 0.43 0.38 0.35 -
P/RPS 5.68 6.57 7.13 7.36 6.74 4.92 6.98 -12.80%
P/EPS -9.41 -7.40 -6.05 -4.13 -4.50 -4.09 1.49 -
EY -10.63 -13.52 -16.52 -24.19 -22.23 -24.42 66.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.33 0.36 0.35 0.30 0.28 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 30/05/11 18/02/11 26/11/10 25/08/10 -
Price 0.35 0.33 0.36 0.41 0.44 0.41 0.35 -
P/RPS 6.02 7.48 6.42 7.02 6.90 5.31 6.98 -9.36%
P/EPS -9.98 -8.42 -5.45 -3.94 -4.60 -4.42 1.49 -
EY -10.02 -11.88 -18.36 -25.37 -21.73 -22.63 66.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.30 0.34 0.36 0.33 0.28 4.69%

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