[MPCORP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -23.92%
YoY- -698.26%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,752 2,424 37,836 37,729 31,618 19,233 24,588 -45.92%
PBT -4,467 -2,296 -20,284 -13,286 -10,860 -1,375 2,643 -
Tax -341 -174 448 -1,192 -823 -444 -1,069 -53.21%
NP -4,808 -2,470 -19,836 -14,478 -11,683 -1,819 1,574 -
-
NP to SH -4,808 -2,470 -19,836 -14,478 -11,683 -1,819 1,574 -
-
Tax Rate - - - - - - 40.45% -
Total Cost 14,560 4,894 57,672 52,207 43,301 21,052 23,014 -26.24%
-
Net Worth 153,341 156,730 158,371 163,397 166,334 180,911 182,148 -10.81%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 153,341 156,730 158,371 163,397 166,334 180,911 182,148 -10.81%
NOSH 98,930 99,196 98,982 99,028 99,008 98,858 98,993 -0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -49.30% -101.90% -52.43% -38.37% -36.95% -9.46% 6.40% -
ROE -3.14% -1.58% -12.53% -8.86% -7.02% -1.01% 0.86% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.86 2.44 38.23 38.10 31.93 19.46 24.84 -45.89%
EPS -4.86 -2.49 -20.04 -14.62 -11.80 -1.84 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.60 1.65 1.68 1.83 1.84 -10.77%
Adjusted Per Share Value based on latest NOSH - 99,113
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.39 0.84 13.15 13.12 10.99 6.69 8.55 -45.93%
EPS -1.67 -0.86 -6.90 -5.03 -4.06 -0.63 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5331 0.5448 0.5506 0.568 0.5782 0.6289 0.6332 -10.81%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.60 0.58 0.58 0.60 0.82 0.60 0.76 -
P/RPS 6.09 23.74 1.52 1.57 2.57 3.08 3.06 58.02%
P/EPS -12.35 -23.29 -2.89 -4.10 -6.95 -32.61 47.80 -
EY -8.10 -4.29 -34.55 -24.37 -14.39 -3.07 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.36 0.36 0.49 0.33 0.41 -3.27%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 19/08/03 26/05/03 24/02/03 30/10/02 21/08/02 -
Price 0.65 0.63 0.62 0.53 0.62 0.69 0.68 -
P/RPS 6.59 25.78 1.62 1.39 1.94 3.55 2.74 79.22%
P/EPS -13.37 -25.30 -3.09 -3.63 -5.25 -37.50 42.77 -
EY -7.48 -3.95 -32.32 -27.58 -19.03 -2.67 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.39 0.32 0.37 0.38 0.37 8.79%

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