[MPCORP] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -9.74%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 14,217 14,387 13,295 12,805 14,757 14,832 18,933 -17.37%
PBT 37,163 37,129 -20,867 -17,922 -16,733 -14,717 -13,484 -
Tax -111 -120 -550 31 90 142 776 -
NP 37,052 37,009 -21,417 -17,891 -16,643 -14,575 -12,708 -
-
NP to SH 37,052 37,009 -21,417 -17,464 -15,914 -13,453 -11,552 -
-
Tax Rate 0.30% 0.32% - - - - - -
Total Cost -22,835 -22,622 34,712 30,696 31,400 29,407 31,641 -
-
Net Worth 276,153 28,190 230,128 235,881 238,757 24,738 336,562 -12.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 276,153 28,190 230,128 235,881 238,757 24,738 336,562 -12.34%
NOSH 287,660 28,766 287,660 287,660 287,660 28,766 287,660 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 260.62% 257.24% -161.09% -139.72% -112.78% -98.27% -67.12% -
ROE 13.42% 131.28% -9.31% -7.40% -6.67% -54.38% -3.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.94 50.01 4.62 4.45 5.13 51.56 6.58 -17.38%
EPS 12.88 128.66 -7.45 -6.07 -5.53 -46.77 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.80 0.82 0.83 0.86 1.17 -12.34%
Adjusted Per Share Value based on latest NOSH - 287,660
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.94 5.00 4.62 4.45 5.13 5.16 6.58 -17.38%
EPS 12.88 12.87 -7.45 -6.07 -5.53 -4.68 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.098 0.80 0.82 0.83 0.086 1.17 -12.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.46 0.32 0.305 0.28 0.29 0.31 0.33 -
P/RPS 9.31 0.64 6.60 6.29 5.65 0.60 5.01 51.09%
P/EPS 3.57 0.25 -4.10 -4.61 -5.24 -0.66 -8.22 -
EY 28.00 402.05 -24.41 -21.68 -19.08 -150.86 -12.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.38 0.34 0.35 0.36 0.28 43.19%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 30/08/13 23/05/13 21/02/13 29/11/12 29/08/12 25/05/12 -
Price 0.405 0.305 0.33 0.275 0.28 0.31 0.30 -
P/RPS 8.19 0.61 7.14 6.18 5.46 0.60 4.56 47.70%
P/EPS 3.14 0.24 -4.43 -4.53 -5.06 -0.66 -7.47 -
EY 31.80 421.82 -22.56 -22.08 -19.76 -150.86 -13.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.41 0.34 0.34 0.36 0.26 37.63%

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