[MPCORP] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -16.46%
YoY- 29.28%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,295 12,805 14,757 14,832 18,933 18,363 15,609 -10.13%
PBT -20,867 -17,922 -16,733 -14,717 -13,484 -14,862 -17,500 12.43%
Tax -550 31 90 142 776 -1,116 -1,116 -37.58%
NP -21,417 -17,891 -16,643 -14,575 -12,708 -15,978 -18,616 9.78%
-
NP to SH -21,417 -17,464 -15,914 -13,453 -11,552 -14,850 -17,375 14.94%
-
Tax Rate - - - - - - - -
Total Cost 34,712 30,696 31,400 29,407 31,641 34,341 34,225 0.94%
-
Net Worth 230,128 235,881 238,757 24,738 336,562 339,438 343,278 -23.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 230,128 235,881 238,757 24,738 336,562 339,438 343,278 -23.38%
NOSH 287,660 287,660 287,660 28,766 287,660 287,660 288,469 -0.18%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -161.09% -139.72% -112.78% -98.27% -67.12% -87.01% -119.26% -
ROE -9.31% -7.40% -6.67% -54.38% -3.43% -4.37% -5.06% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.62 4.45 5.13 51.56 6.58 6.38 5.41 -9.98%
EPS -7.45 -6.07 -5.53 -46.77 -4.02 -5.16 -6.02 15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.83 0.86 1.17 1.18 1.19 -23.24%
Adjusted Per Share Value based on latest NOSH - 28,766
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.62 4.45 5.13 5.16 6.58 6.38 5.43 -10.20%
EPS -7.45 -6.07 -5.53 -4.68 -4.02 -5.16 -6.04 14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.83 0.086 1.17 1.18 1.1933 -23.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.305 0.28 0.29 0.31 0.33 0.33 0.29 -
P/RPS 6.60 6.29 5.65 0.60 5.01 5.17 5.36 14.86%
P/EPS -4.10 -4.61 -5.24 -0.66 -8.22 -6.39 -4.81 -10.09%
EY -24.41 -21.68 -19.08 -150.86 -12.17 -15.64 -20.77 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.35 0.36 0.28 0.28 0.24 35.80%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 21/02/13 29/11/12 29/08/12 25/05/12 29/02/12 30/11/11 -
Price 0.33 0.275 0.28 0.31 0.30 0.35 0.33 -
P/RPS 7.14 6.18 5.46 0.60 4.56 5.48 6.10 11.05%
P/EPS -4.43 -4.53 -5.06 -0.66 -7.47 -6.78 -5.48 -13.20%
EY -22.56 -22.08 -19.76 -150.86 -13.39 -14.75 -18.25 15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.34 0.36 0.26 0.30 0.28 28.91%

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