[MPCORP] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -3.28%
YoY- -1291.78%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 25,948 14,616 15,970 21,027 37,836 44,477 44,423 -30.14%
PBT -11,393 -13,464 -13,891 -21,205 -20,284 -15,423 -11,932 -3.03%
Tax -150 1,149 930 718 448 99 -310 -38.39%
NP -11,543 -12,315 -12,961 -20,487 -19,836 -15,324 -12,242 -3.84%
-
NP to SH -11,543 -12,315 -12,961 -20,487 -19,836 -15,324 -12,242 -3.84%
-
Tax Rate - - - - - - - -
Total Cost 37,491 26,931 28,931 41,514 57,672 59,801 56,665 -24.09%
-
Net Worth 127,081 151,519 153,555 156,730 158,462 163,537 166,380 -16.45%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 127,081 151,519 153,555 156,730 158,462 163,537 166,380 -16.45%
NOSH 110,506 99,032 99,067 99,196 99,038 99,113 99,036 7.58%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -44.49% -84.26% -81.16% -97.43% -52.43% -34.45% -27.56% -
ROE -9.08% -8.13% -8.44% -13.07% -12.52% -9.37% -7.36% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.48 14.76 16.12 21.20 38.20 44.87 44.86 -35.07%
EPS -10.45 -12.44 -13.08 -20.65 -20.03 -15.46 -12.36 -10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.53 1.55 1.58 1.60 1.65 1.68 -22.34%
Adjusted Per Share Value based on latest NOSH - 99,196
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.02 5.08 5.55 7.31 13.15 15.46 15.44 -30.13%
EPS -4.01 -4.28 -4.51 -7.12 -6.90 -5.33 -4.26 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.5267 0.5338 0.5448 0.5509 0.5685 0.5784 -16.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.54 0.58 0.60 0.58 0.58 0.60 0.82 -
P/RPS 2.30 3.93 3.72 2.74 1.52 1.34 1.83 16.47%
P/EPS -5.17 -4.66 -4.59 -2.81 -2.90 -3.88 -6.63 -15.29%
EY -19.34 -21.44 -21.80 -35.61 -34.53 -25.77 -15.07 18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.39 0.37 0.36 0.36 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 25/05/04 27/02/04 27/11/03 19/08/03 26/05/03 24/02/03 -
Price 0.44 0.45 0.65 0.63 0.62 0.53 0.62 -
P/RPS 1.87 3.05 4.03 2.97 1.62 1.18 1.38 22.47%
P/EPS -4.21 -3.62 -4.97 -3.05 -3.10 -3.43 -5.02 -11.07%
EY -23.74 -27.63 -20.13 -32.78 -32.30 -29.17 -19.94 12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.42 0.40 0.39 0.32 0.37 1.79%

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