[MPCORP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -3.33%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,958 3,023 10,841 8,038 5,338 2,694 12,430 -38.67%
PBT -5,843 -2,649 53,355 54,679 56,558 -5,134 56,372 -
Tax -338 -121 -134 23 0 0 415 -
NP -6,181 -2,770 53,221 54,702 56,558 -5,134 56,787 -
-
NP to SH -5,895 -2,637 53,536 54,702 56,584 -5,134 56,787 -
-
Tax Rate - - 0.25% -0.04% 0.00% - -0.74% -
Total Cost 12,139 5,793 -42,380 -46,664 -51,220 7,828 -44,357 -
-
Net Worth 260,276 263,799 265,759 267,301 269,283 207,434 212,283 14.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 260,276 263,799 265,759 267,301 269,283 207,434 212,283 14.51%
NOSH 172,368 172,418 172,571 172,452 172,617 172,861 172,588 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -103.74% -91.63% 490.92% 680.54% 1,059.54% -190.57% 456.85% -
ROE -2.26% -1.00% 20.14% 20.46% 21.01% -2.48% 26.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.46 1.75 6.28 4.66 3.09 1.56 7.20 -38.56%
EPS -3.42 -1.53 31.02 31.72 32.78 -2.97 32.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.53 1.54 1.55 1.56 1.20 1.23 14.60%
Adjusted Per Share Value based on latest NOSH - 173,457
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.07 1.05 3.77 2.79 1.86 0.94 4.32 -38.68%
EPS -2.05 -0.92 18.61 19.02 19.67 -1.78 19.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9048 0.9171 0.9239 0.9292 0.9361 0.7211 0.738 14.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.52 0.55 0.54 0.41 0.44 0.51 0.41 -
P/RPS 15.04 31.37 8.60 8.80 14.23 32.72 5.69 90.83%
P/EPS -15.20 -35.96 1.74 1.29 1.34 -17.17 1.25 -
EY -6.58 -2.78 57.45 77.37 74.50 -5.82 80.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.35 0.26 0.28 0.42 0.33 2.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 26/11/09 24/09/09 29/05/09 19/01/09 27/11/08 28/08/08 -
Price 0.56 0.58 0.56 0.52 0.42 0.45 0.58 -
P/RPS 16.20 33.08 8.91 11.16 13.58 28.87 8.05 59.19%
P/EPS -16.37 -37.92 1.81 1.64 1.28 -15.15 1.76 -
EY -6.11 -2.64 55.40 61.00 78.05 -6.60 56.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.34 0.27 0.37 0.47 -14.70%

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