[MPCORP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 95.87%
YoY- -56.33%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 10,579 7,508 5,143 2,078 18,024 15,211 11,431 -5.04%
PBT 18,232 -9,953 -6,619 -3,358 -81,486 -6,685 -4,275 -
Tax 7,659 -126 0 0 108 133 193 1071.30%
NP 25,891 -10,079 -6,619 -3,358 -81,378 -6,552 -4,082 -
-
NP to SH 25,891 -10,079 -6,619 -3,358 -81,378 -6,552 -4,082 -
-
Tax Rate -42.01% - - - - - - -
Total Cost -15,312 17,587 11,762 5,436 99,402 21,763 15,513 -
-
Net Worth 155,327 120,809 124,430 125,709 129,514 172,421 173,958 -7.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 155,327 120,809 124,430 125,709 129,514 172,421 173,958 -7.29%
NOSH 172,586 172,585 172,819 172,205 172,685 172,421 172,236 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 244.74% -134.24% -128.70% -161.60% -451.50% -43.07% -35.71% -
ROE 16.67% -8.34% -5.32% -2.67% -62.83% -3.80% -2.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.13 4.35 2.98 1.21 10.44 8.82 6.64 -5.20%
EPS 15.00 -5.84 -3.83 -1.95 -47.15 -3.80 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.70 0.72 0.73 0.75 1.00 1.01 -7.41%
Adjusted Per Share Value based on latest NOSH - 172,205
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.68 2.61 1.79 0.72 6.27 5.29 3.97 -4.94%
EPS 9.00 -3.50 -2.30 -1.17 -28.29 -2.28 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.42 0.4326 0.437 0.4502 0.5994 0.6047 -7.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.43 0.44 0.25 0.21 0.24 0.20 0.20 -
P/RPS 7.02 10.11 8.40 17.40 2.30 2.27 3.01 76.13%
P/EPS 2.87 -7.53 -6.53 -10.77 -0.51 -5.26 -8.44 -
EY 34.89 -13.27 -15.32 -9.29 -196.35 -19.00 -11.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.35 0.29 0.32 0.20 0.20 79.54%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 25/05/07 28/02/07 17/11/06 25/08/06 23/05/06 28/02/06 -
Price 0.38 0.34 0.36 0.23 0.26 0.29 0.24 -
P/RPS 6.20 7.82 12.10 19.06 2.49 3.29 3.62 43.29%
P/EPS 2.53 -5.82 -9.40 -11.79 -0.55 -7.63 -10.13 -
EY 39.48 -17.18 -10.64 -8.48 -181.25 -13.10 -9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.50 0.32 0.35 0.29 0.24 45.36%

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