[MPCORP] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 8.08%
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 7,584 4,753 11,439 4,757 7,328 2,424 107 1590.70%
PBT -7,457 -1,836 -4,927 -1,999 -2,171 -2,296 -6,998 4.30%
Tax -179 -305 341 -150 -167 -174 1,640 -
NP -7,636 -2,141 -4,586 -2,149 -2,338 -2,470 -5,358 26.50%
-
NP to SH -7,636 -2,141 -4,586 -2,149 -2,338 -2,470 -5,358 26.50%
-
Tax Rate - - - - - - - -
Total Cost 15,220 6,894 16,025 6,906 9,666 4,894 5,465 97.33%
-
Net Worth 184,853 185,885 127,081 151,519 153,555 156,730 158,462 10.76%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 184,853 185,885 127,081 151,519 153,555 156,730 158,462 10.76%
NOSH 172,760 165,968 110,506 99,032 99,067 99,196 99,038 44.66%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -100.69% -45.05% -40.09% -45.18% -31.91% -101.90% -5,007.48% -
ROE -4.13% -1.15% -3.61% -1.42% -1.52% -1.58% -3.38% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.39 2.86 10.35 4.80 7.40 2.44 0.11 1054.86%
EPS -4.42 -1.29 -4.15 -2.17 -2.36 -2.49 -5.41 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.12 1.15 1.53 1.55 1.58 1.60 -23.43%
Adjusted Per Share Value based on latest NOSH - 99,032
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.64 1.65 3.98 1.65 2.55 0.84 0.04 1512.55%
EPS -2.65 -0.74 -1.59 -0.75 -0.81 -0.86 -1.86 26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6426 0.6462 0.4418 0.5267 0.5338 0.5448 0.5509 10.75%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.39 0.40 0.54 0.58 0.60 0.58 0.58 -
P/RPS 8.88 13.97 5.22 12.07 8.11 23.74 536.85 -93.42%
P/EPS -8.82 -31.01 -13.01 -26.73 -25.42 -23.29 -10.72 -12.14%
EY -11.33 -3.23 -7.69 -3.74 -3.93 -4.29 -9.33 13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.47 0.38 0.39 0.37 0.36 0.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 01/04/05 23/11/04 26/08/04 25/05/04 27/02/04 27/11/03 19/08/03 -
Price 0.30 0.41 0.44 0.45 0.65 0.63 0.62 -
P/RPS 6.83 14.32 4.25 9.37 8.79 25.78 573.87 -94.71%
P/EPS -6.79 -31.78 -10.60 -20.74 -27.54 -25.30 -11.46 -29.34%
EY -14.73 -3.15 -9.43 -4.82 -3.63 -3.95 -8.73 41.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.38 0.29 0.42 0.40 0.39 -19.74%

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