[MPCORP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -52.27%
YoY- -53.83%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 7,119 4,237 10,579 7,508 5,143 2,078 18,024 -46.07%
PBT 51,185 54,760 18,232 -9,953 -6,619 -3,358 -81,486 -
Tax 0 0 7,659 -126 0 0 108 -
NP 51,185 54,760 25,891 -10,079 -6,619 -3,358 -81,378 -
-
NP to SH 51,185 54,760 25,891 -10,079 -6,619 -3,358 -81,378 -
-
Tax Rate 0.00% 0.00% -42.01% - - - - -
Total Cost -44,066 -50,523 -15,312 17,587 11,762 5,436 99,402 -
-
Net Worth 207,091 210,549 155,327 120,809 124,430 125,709 129,514 36.62%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 207,091 210,549 155,327 120,809 124,430 125,709 129,514 36.62%
NOSH 172,575 172,581 172,586 172,585 172,819 172,205 172,685 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 718.99% 1,292.42% 244.74% -134.24% -128.70% -161.60% -451.50% -
ROE 24.72% 26.01% 16.67% -8.34% -5.32% -2.67% -62.83% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.13 2.46 6.13 4.35 2.98 1.21 10.44 -46.01%
EPS 29.66 31.73 15.00 -5.84 -3.83 -1.95 -47.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.22 0.90 0.70 0.72 0.73 0.75 36.68%
Adjusted Per Share Value based on latest NOSH - 173,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.47 1.47 3.68 2.61 1.79 0.72 6.27 -46.17%
EPS 17.79 19.04 9.00 -3.50 -2.30 -1.17 -28.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7199 0.7319 0.54 0.42 0.4326 0.437 0.4502 36.62%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.62 0.35 0.43 0.44 0.25 0.21 0.24 -
P/RPS 15.03 14.26 7.02 10.11 8.40 17.40 2.30 248.33%
P/EPS 2.09 1.10 2.87 -7.53 -6.53 -10.77 -0.51 -
EY 47.84 90.66 34.89 -13.27 -15.32 -9.29 -196.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.29 0.48 0.63 0.35 0.29 0.32 38.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 30/08/07 25/05/07 28/02/07 17/11/06 25/08/06 -
Price 0.43 0.57 0.38 0.34 0.36 0.23 0.26 -
P/RPS 10.42 23.22 6.20 7.82 12.10 19.06 2.49 159.00%
P/EPS 1.45 1.80 2.53 -5.82 -9.40 -11.79 -0.55 -
EY 68.98 55.67 39.48 -17.18 -10.64 -8.48 -181.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.42 0.49 0.50 0.32 0.35 1.89%

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