[MPCORP] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -2.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 11,970 14,716 18,258 21,054 24,815 26,588 25,721 -39.86%
PBT -83,695 -82,307 -81,351 -11,287 -11,026 -16,610 -16,044 199.88%
Tax -208 -268 -14 375 399 280 -279 -17.73%
NP -83,903 -82,575 -81,365 -10,912 -10,627 -16,330 -16,323 196.95%
-
NP to SH -83,903 -82,575 -81,365 -10,912 -10,627 -16,330 -16,323 196.95%
-
Tax Rate - - - - - - - -
Total Cost 95,873 97,291 99,623 31,966 35,442 42,918 42,044 72.98%
-
Net Worth 124,228 125,709 198,333 172,727 174,315 176,690 179,841 -21.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 124,228 125,709 198,333 172,727 174,315 176,690 179,841 -21.80%
NOSH 172,539 172,205 166,666 172,727 172,589 173,225 172,924 -0.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -700.94% -561.12% -445.64% -51.83% -42.82% -61.42% -63.46% -
ROE -67.54% -65.69% -41.02% -6.32% -6.10% -9.24% -9.08% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.94 8.55 10.95 12.19 14.38 15.35 14.87 -39.74%
EPS -48.63 -47.95 -48.82 -6.32 -6.16 -9.43 -9.44 197.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 1.19 1.00 1.01 1.02 1.04 -21.68%
Adjusted Per Share Value based on latest NOSH - 172,727
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.16 5.12 6.35 7.32 8.63 9.24 8.94 -39.86%
EPS -29.17 -28.71 -28.29 -3.79 -3.69 -5.68 -5.67 197.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4319 0.437 0.6895 0.6005 0.606 0.6142 0.6252 -21.80%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.21 0.24 0.20 0.20 0.34 0.26 -
P/RPS 3.60 2.46 2.19 1.64 1.39 2.22 1.75 61.53%
P/EPS -0.51 -0.44 -0.49 -3.17 -3.25 -3.61 -2.75 -67.37%
EY -194.51 -228.34 -203.41 -31.59 -30.79 -27.73 -36.31 205.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.20 0.20 0.20 0.33 0.25 25.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 17/11/06 25/08/06 23/05/06 28/02/06 24/11/05 23/08/05 -
Price 0.36 0.23 0.26 0.29 0.24 0.28 0.23 -
P/RPS 5.19 2.69 2.37 2.38 1.67 1.82 1.55 123.32%
P/EPS -0.74 -0.48 -0.53 -4.59 -3.90 -2.97 -2.44 -54.76%
EY -135.08 -208.48 -187.77 -21.78 -25.66 -33.67 -41.04 120.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.32 0.22 0.29 0.24 0.27 0.22 72.60%

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