[MPCORP] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -29.44%
YoY- -1360.23%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 14,616 15,970 21,027 37,836 44,477 44,423 37,448 -46.56%
PBT -13,464 -13,891 -21,205 -20,284 -15,423 -11,932 -910 501.69%
Tax 1,149 930 718 448 99 -310 -562 -
NP -12,315 -12,961 -20,487 -19,836 -15,324 -12,242 -1,472 311.58%
-
NP to SH -12,315 -12,961 -20,487 -19,836 -15,324 -12,242 -1,472 311.58%
-
Tax Rate - - - - - - - -
Total Cost 26,931 28,931 41,514 57,672 59,801 56,665 38,920 -21.75%
-
Net Worth 151,519 153,555 156,730 158,462 163,537 166,380 180,911 -11.13%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 151,519 153,555 156,730 158,462 163,537 166,380 180,911 -11.13%
NOSH 99,032 99,067 99,196 99,038 99,113 99,036 98,858 0.11%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -84.26% -81.16% -97.43% -52.43% -34.45% -27.56% -3.93% -
ROE -8.13% -8.44% -13.07% -12.52% -9.37% -7.36% -0.81% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.76 16.12 21.20 38.20 44.87 44.86 37.88 -46.62%
EPS -12.44 -13.08 -20.65 -20.03 -15.46 -12.36 -1.49 311.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.55 1.58 1.60 1.65 1.68 1.83 -11.24%
Adjusted Per Share Value based on latest NOSH - 99,038
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.08 5.55 7.31 13.15 15.46 15.44 13.02 -46.57%
EPS -4.28 -4.51 -7.12 -6.90 -5.33 -4.26 -0.51 312.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5267 0.5338 0.5448 0.5509 0.5685 0.5784 0.6289 -11.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.58 0.60 0.58 0.58 0.60 0.82 0.60 -
P/RPS 3.93 3.72 2.74 1.52 1.34 1.83 1.58 83.47%
P/EPS -4.66 -4.59 -2.81 -2.90 -3.88 -6.63 -40.30 -76.23%
EY -21.44 -21.80 -35.61 -34.53 -25.77 -15.07 -2.48 320.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.37 0.36 0.36 0.49 0.33 9.85%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 27/11/03 19/08/03 26/05/03 24/02/03 30/10/02 -
Price 0.45 0.65 0.63 0.62 0.53 0.62 0.69 -
P/RPS 3.05 4.03 2.97 1.62 1.18 1.38 1.82 41.04%
P/EPS -3.62 -4.97 -3.05 -3.10 -3.43 -5.02 -46.34 -81.69%
EY -27.63 -20.13 -32.78 -32.30 -29.17 -19.94 -2.16 446.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.40 0.39 0.32 0.37 0.38 -16.47%

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