[MPCORP] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -11.77%
YoY- -110.42%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 12,668 16,722 12,298 11,916 10,676 14,238 10,286 3.52%
PBT -17,880 -11,484 -20,004 -11,686 113,116 102,370 -13,238 5.13%
Tax -236 0 0 -676 0 0 0 -
NP -18,116 -11,484 -20,004 -12,362 113,116 102,370 -13,238 5.36%
-
NP to SH -18,116 -10,088 -18,440 -11,790 113,168 102,370 -13,238 5.36%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 30,784 28,206 32,302 24,278 -102,440 -88,132 23,524 4.58%
-
Net Worth 235,881 339,438 237,251 260,276 269,283 207,091 124,430 11.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 235,881 339,438 237,251 260,276 269,283 207,091 124,430 11.23%
NOSH 287,660 287,660 192,887 172,368 172,617 172,575 172,819 8.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -143.01% -68.68% -162.66% -103.74% 1,059.54% 718.99% -128.70% -
ROE -7.68% -2.97% -7.77% -4.53% 42.03% 49.43% -10.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.40 5.81 6.38 6.91 6.18 8.25 5.95 -4.90%
EPS -6.30 -3.50 -9.56 -6.84 65.56 59.32 -7.66 -3.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.18 1.23 1.51 1.56 1.20 0.72 2.18%
Adjusted Per Share Value based on latest NOSH - 172,328
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.40 5.81 4.28 4.14 3.71 4.95 3.58 3.49%
EPS -6.30 -3.50 -6.41 -4.10 39.34 35.59 -4.60 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.18 0.8248 0.9048 0.9361 0.7199 0.4326 11.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.33 0.43 0.52 0.44 0.62 0.25 -
P/RPS 6.36 5.68 6.74 7.52 7.11 7.51 4.20 7.15%
P/EPS -4.45 -9.41 -4.50 -7.60 0.67 1.05 -3.26 5.31%
EY -22.49 -10.63 -22.23 -13.15 149.00 95.68 -30.64 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.35 0.34 0.28 0.52 0.35 -0.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 29/02/12 18/02/11 08/02/10 19/01/09 28/02/08 28/02/07 -
Price 0.275 0.35 0.44 0.56 0.42 0.43 0.36 -
P/RPS 6.24 6.02 6.90 8.10 6.79 5.21 6.05 0.51%
P/EPS -4.37 -9.98 -4.60 -8.19 0.64 0.72 -4.70 -1.20%
EY -22.90 -10.02 -21.73 -12.21 156.10 137.95 -21.28 1.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.36 0.37 0.27 0.36 0.50 -6.21%

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