[MPI] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 56.81%
YoY- 1114.75%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 293,508 423,868 376,110 318,591 257,250 293,182 210,405 5.69%
PBT -20,031 67,460 51,557 35,945 8,593 44,582 7,510 -
Tax -2,117 -4,257 -6,577 -4,484 -6,762 -15,678 -6,881 -17.82%
NP -22,148 63,203 44,980 31,461 1,831 28,904 629 -
-
NP to SH -14,732 49,205 37,336 22,242 1,831 28,904 629 -
-
Tax Rate - 6.31% 12.76% 12.47% 78.69% 35.17% 91.62% -
Total Cost 315,656 360,665 331,130 287,130 255,419 264,278 209,776 7.04%
-
Net Worth 769,727 771,690 708,130 909,176 660,752 666,403 674,209 2.23%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 29,484 -
Div Payout % - - - - - - 4,687.50% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 769,727 771,690 708,130 909,176 660,752 666,403 674,209 2.23%
NOSH 194,867 194,871 198,913 198,944 199,021 198,926 196,562 -0.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -7.55% 14.91% 11.96% 9.88% 0.71% 9.86% 0.30% -
ROE -1.91% 6.38% 5.27% 2.45% 0.28% 4.34% 0.09% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 150.62 217.51 189.08 160.14 129.26 147.38 107.04 5.85%
EPS -7.56 25.25 18.77 11.18 0.92 14.53 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 3.95 3.96 3.56 4.57 3.32 3.35 3.43 2.37%
Adjusted Per Share Value based on latest NOSH - 198,944
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 147.30 212.73 188.76 159.89 129.11 147.14 105.60 5.69%
EPS -7.39 24.69 18.74 11.16 0.92 14.51 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.80 -
NAPS 3.8631 3.8729 3.5539 4.5629 3.3162 3.3445 3.3837 2.23%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.80 9.30 10.60 9.95 15.00 17.00 13.90 -
P/RPS 3.85 4.28 5.61 6.21 11.60 11.53 12.99 -18.33%
P/EPS -76.72 36.83 56.47 89.00 1,630.43 117.00 4,343.75 -
EY -1.30 2.72 1.77 1.12 0.06 0.85 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
P/NAPS 1.47 2.35 2.98 2.18 4.52 5.07 4.05 -15.52%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 28/02/07 23/02/06 28/02/05 18/02/04 23/01/03 -
Price 5.55 8.70 10.30 10.30 14.40 18.00 13.60 -
P/RPS 3.68 4.00 5.45 6.43 11.14 12.21 12.71 -18.64%
P/EPS -73.41 34.46 54.87 92.13 1,565.22 123.88 4,250.00 -
EY -1.36 2.90 1.82 1.09 0.06 0.81 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
P/NAPS 1.41 2.20 2.89 2.25 4.34 5.37 3.97 -15.83%

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