[MPCORP] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 34.92%
YoY- 35.64%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 14,716 18,258 21,054 24,815 26,588 25,721 31,286 -39.49%
PBT -82,307 -81,351 -11,287 -11,026 -16,610 -16,044 -16,369 193.21%
Tax -268 -14 375 399 280 -279 -179 30.84%
NP -82,575 -81,365 -10,912 -10,627 -16,330 -16,323 -16,548 191.72%
-
NP to SH -82,575 -81,365 -10,912 -10,627 -16,330 -16,323 -16,548 191.72%
-
Tax Rate - - - - - - - -
Total Cost 97,291 99,623 31,966 35,442 42,918 42,044 47,834 60.46%
-
Net Worth 125,709 198,333 172,727 174,315 176,690 179,841 182,370 -21.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 125,709 198,333 172,727 174,315 176,690 179,841 182,370 -21.94%
NOSH 172,205 166,666 172,727 172,589 173,225 172,924 172,047 0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -561.12% -445.64% -51.83% -42.82% -61.42% -63.46% -52.89% -
ROE -65.69% -41.02% -6.32% -6.10% -9.24% -9.08% -9.07% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.55 10.95 12.19 14.38 15.35 14.87 18.18 -39.49%
EPS -47.95 -48.82 -6.32 -6.16 -9.43 -9.44 -9.62 191.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.19 1.00 1.01 1.02 1.04 1.06 -21.99%
Adjusted Per Share Value based on latest NOSH - 172,589
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.12 6.35 7.32 8.63 9.24 8.94 10.88 -39.47%
EPS -28.71 -28.29 -3.79 -3.69 -5.68 -5.67 -5.75 191.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.437 0.6895 0.6005 0.606 0.6142 0.6252 0.634 -21.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.21 0.24 0.20 0.20 0.34 0.26 0.30 -
P/RPS 2.46 2.19 1.64 1.39 2.22 1.75 1.65 30.47%
P/EPS -0.44 -0.49 -3.17 -3.25 -3.61 -2.75 -3.12 -72.87%
EY -228.34 -203.41 -31.59 -30.79 -27.73 -36.31 -32.06 269.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.20 0.20 0.33 0.25 0.28 2.36%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 25/08/06 23/05/06 28/02/06 24/11/05 23/08/05 27/05/05 -
Price 0.23 0.26 0.29 0.24 0.28 0.23 0.24 -
P/RPS 2.69 2.37 2.38 1.67 1.82 1.55 1.32 60.66%
P/EPS -0.48 -0.53 -4.59 -3.90 -2.97 -2.44 -2.50 -66.68%
EY -208.48 -187.77 -21.78 -25.66 -33.67 -41.04 -40.08 199.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.29 0.24 0.27 0.22 0.23 24.60%

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