[MPCORP] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -3.43%
YoY- 567.94%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 15,609 16,151 9,546 9,852 10,363 9,661 11,370 23.49%
PBT -17,500 -19,129 36,229 37,841 39,807 42,000 -10,404 41.39%
Tax -1,116 -1,109 751 1,945 1,728 1,607 -672 40.19%
NP -18,616 -20,238 36,980 39,786 41,535 43,607 -11,076 41.31%
-
NP to SH -17,375 -19,023 39,282 41,848 43,335 45,173 -10,355 41.16%
-
Tax Rate - - -2.07% -5.14% -4.34% -3.83% - -
Total Cost 34,225 36,389 -27,434 -29,934 -31,172 -33,946 22,446 32.44%
-
Net Worth 343,278 344,842 233,225 237,249 241,109 242,891 256,611 21.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 343,278 344,842 233,225 237,249 241,109 242,891 256,611 21.38%
NOSH 288,469 287,368 192,748 192,886 192,887 192,771 172,222 40.99%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -119.26% -125.30% 387.39% 403.84% 400.80% 451.37% -97.41% -
ROE -5.06% -5.52% 16.84% 17.64% 17.97% 18.60% -4.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.41 5.62 4.95 5.11 5.37 5.01 6.60 -12.40%
EPS -6.02 -6.62 20.38 21.70 22.47 23.43 -6.01 0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.20 1.21 1.23 1.25 1.26 1.49 -13.90%
Adjusted Per Share Value based on latest NOSH - 192,886
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.43 5.61 3.32 3.42 3.60 3.36 3.95 23.60%
EPS -6.04 -6.61 13.66 14.55 15.06 15.70 -3.60 41.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1933 1.1988 0.8108 0.8248 0.8382 0.8444 0.8921 21.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.29 0.40 0.43 0.43 0.38 0.35 0.49 -
P/RPS 5.36 7.12 8.68 8.42 7.07 6.98 7.42 -19.47%
P/EPS -4.81 -6.04 2.11 1.98 1.69 1.49 -8.15 -29.61%
EY -20.77 -16.55 47.40 50.46 59.12 66.95 -12.27 41.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.36 0.35 0.30 0.28 0.33 -19.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 30/05/11 18/02/11 26/11/10 25/08/10 21/05/10 -
Price 0.33 0.36 0.41 0.44 0.41 0.35 0.35 -
P/RPS 6.10 6.41 8.28 8.61 7.63 6.98 5.30 9.81%
P/EPS -5.48 -5.44 2.01 2.03 1.82 1.49 -5.82 -3.93%
EY -18.25 -18.39 49.71 49.31 54.80 66.95 -17.18 4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.36 0.33 0.28 0.23 13.99%

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