[MPCORP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -22.35%
YoY- 17.38%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,431 5,620 25,721 19,847 12,337 4,753 26,247 -42.45%
PBT -4,275 -2,402 -16,044 -11,442 -9,293 -1,836 -11,393 -47.88%
Tax 193 254 -279 -520 -484 -305 -150 -
NP -4,082 -2,148 -16,323 -11,962 -9,777 -2,141 -11,543 -49.89%
-
NP to SH -4,082 -2,148 -16,323 -11,962 -9,777 -2,141 -11,543 -49.89%
-
Tax Rate - - - - - - - -
Total Cost 15,513 7,768 42,044 31,809 22,114 6,894 37,790 -44.67%
-
Net Worth 173,958 176,690 179,592 180,109 179,748 185,885 127,761 22.77%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 173,958 176,690 179,592 180,109 179,748 185,885 127,761 22.77%
NOSH 172,236 173,225 172,685 169,914 167,989 165,968 111,097 33.84%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -35.71% -38.22% -63.46% -60.27% -79.25% -45.05% -43.98% -
ROE -2.35% -1.22% -9.09% -6.64% -5.44% -1.15% -9.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.64 3.24 14.89 11.68 7.34 2.86 23.63 -56.99%
EPS -2.37 -1.24 -9.60 -7.04 -5.82 -1.29 -10.39 -62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.02 1.04 1.06 1.07 1.12 1.15 -8.26%
Adjusted Per Share Value based on latest NOSH - 172,047
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.97 1.95 8.94 6.90 4.29 1.65 9.12 -42.47%
EPS -1.42 -0.75 -5.67 -4.16 -3.40 -0.74 -4.01 -49.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6047 0.6142 0.6243 0.6261 0.6249 0.6462 0.4441 22.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.20 0.34 0.26 0.30 0.39 0.40 0.54 -
P/RPS 3.01 10.48 1.75 2.57 5.31 13.97 2.29 19.93%
P/EPS -8.44 -27.42 -2.75 -4.26 -6.70 -31.01 -5.20 37.98%
EY -11.85 -3.65 -36.36 -23.47 -14.92 -3.23 -19.24 -27.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.33 0.25 0.28 0.36 0.36 0.47 -43.33%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 24/11/05 23/08/05 27/05/05 01/04/05 23/11/04 26/08/04 -
Price 0.24 0.28 0.23 0.24 0.30 0.41 0.44 -
P/RPS 3.62 8.63 1.54 2.05 4.09 14.32 1.86 55.69%
P/EPS -10.13 -22.58 -2.43 -3.41 -5.15 -31.78 -4.23 78.71%
EY -9.88 -4.43 -41.10 -29.33 -19.40 -3.15 -23.61 -43.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.22 0.23 0.28 0.37 0.38 -26.32%

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