[MPCORP] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
01-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -128.33%
YoY- -103.35%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 14,238 10,286 22,862 24,674 19,504 63,236 23,566 -8.05%
PBT 102,370 -13,238 -8,550 -18,586 -8,934 -21,720 7,430 54.80%
Tax 0 0 386 -968 -682 -1,646 -3,164 -
NP 102,370 -13,238 -8,164 -19,554 -9,616 -23,366 4,266 69.79%
-
NP to SH 102,370 -13,238 -8,164 -19,554 -9,616 -23,366 4,266 69.79%
-
Tax Rate 0.00% - - - - - 42.58% -
Total Cost -88,132 23,524 31,026 44,228 29,120 86,602 19,300 -
-
Net Worth 207,091 124,430 173,958 179,748 153,341 166,334 183,537 2.03%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 207,091 124,430 173,958 179,748 153,341 166,334 183,537 2.03%
NOSH 172,575 172,819 172,236 167,989 98,930 99,008 99,209 9.66%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 718.99% -128.70% -35.71% -79.25% -49.30% -36.95% 18.10% -
ROE 49.43% -10.64% -4.69% -10.88% -6.27% -14.05% 2.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.25 5.95 13.27 14.69 19.71 63.87 23.75 -16.15%
EPS 59.32 -7.66 -4.74 -11.64 -9.72 -23.60 4.30 54.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.72 1.01 1.07 1.55 1.68 1.85 -6.95%
Adjusted Per Share Value based on latest NOSH - 172,760
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.95 3.58 7.95 8.58 6.78 21.98 8.19 -8.04%
EPS 35.59 -4.60 -2.84 -6.80 -3.34 -8.12 1.48 69.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7199 0.4326 0.6047 0.6249 0.5331 0.5782 0.638 2.03%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.62 0.25 0.20 0.39 0.60 0.82 0.72 -
P/RPS 7.51 4.20 1.51 2.66 3.04 1.28 3.03 16.32%
P/EPS 1.05 -3.26 -4.22 -3.35 -6.17 -3.47 16.74 -36.95%
EY 95.68 -30.64 -23.70 -29.85 -16.20 -28.78 5.97 58.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.20 0.36 0.39 0.49 0.39 4.90%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 28/02/06 01/04/05 27/02/04 24/02/03 17/01/02 -
Price 0.43 0.36 0.24 0.30 0.65 0.62 0.73 -
P/RPS 5.21 6.05 1.81 2.04 3.30 0.97 3.07 9.21%
P/EPS 0.72 -4.70 -5.06 -2.58 -6.69 -2.63 16.98 -40.93%
EY 137.95 -21.28 -19.75 -38.80 -14.95 -38.06 5.89 69.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.50 0.24 0.28 0.42 0.37 0.39 -1.32%

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