[MPCORP] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 81.45%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 4,237 2,078 5,620 4,753 2,424 19,233 6,373 -6.57%
PBT 54,760 -3,358 -2,402 -1,836 -2,296 -1,375 2,178 71.11%
Tax 0 0 254 -305 -174 -444 -951 -
NP 54,760 -3,358 -2,148 -2,141 -2,470 -1,819 1,227 88.28%
-
NP to SH 54,760 -3,358 -2,148 -2,141 -2,470 -1,819 1,227 88.28%
-
Tax Rate 0.00% - - - - - 43.66% -
Total Cost -50,523 5,436 7,768 6,894 4,894 21,052 5,146 -
-
Net Worth 210,549 125,709 176,690 185,885 156,730 180,911 182,070 2.45%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 210,549 125,709 176,690 185,885 156,730 180,911 182,070 2.45%
NOSH 172,581 172,205 173,225 165,968 99,196 98,858 98,951 9.70%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1,292.42% -161.60% -38.22% -45.05% -101.90% -9.46% 19.25% -
ROE 26.01% -2.67% -1.22% -1.15% -1.58% -1.01% 0.67% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.46 1.21 3.24 2.86 2.44 19.46 6.44 -14.81%
EPS 31.73 -1.95 -1.24 -1.29 -2.49 -1.84 1.24 71.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 0.73 1.02 1.12 1.58 1.83 1.84 -6.61%
Adjusted Per Share Value based on latest NOSH - 165,968
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.47 0.72 1.95 1.65 0.84 6.69 2.22 -6.63%
EPS 19.04 -1.17 -0.75 -0.74 -0.86 -0.63 0.43 88.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7319 0.437 0.6142 0.6462 0.5448 0.6289 0.6329 2.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.35 0.21 0.34 0.40 0.58 0.60 0.65 -
P/RPS 14.26 17.40 10.48 13.97 23.74 3.08 10.09 5.93%
P/EPS 1.10 -10.77 -27.42 -31.01 -23.29 -32.61 52.42 -47.46%
EY 90.66 -9.29 -3.65 -3.23 -4.29 -3.07 1.91 90.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.33 0.36 0.37 0.33 0.35 -3.08%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 17/11/06 24/11/05 23/11/04 27/11/03 30/10/02 10/10/01 -
Price 0.57 0.23 0.28 0.41 0.63 0.69 0.65 -
P/RPS 23.22 19.06 8.63 14.32 25.78 3.55 10.09 14.89%
P/EPS 1.80 -11.79 -22.58 -31.78 -25.30 -37.50 52.42 -42.97%
EY 55.67 -8.48 -4.43 -3.15 -3.95 -2.67 1.91 75.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.27 0.37 0.40 0.38 0.35 5.03%

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