[MPCORP] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 536.24%
YoY- -15.62%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 14,387 14,832 16,151 9,661 10,839 12,430 10,579 5.25%
PBT 37,129 -14,717 -19,129 42,000 53,354 56,373 18,232 12.57%
Tax -120 142 -1,109 1,607 -134 415 7,659 -
NP 37,009 -14,575 -20,238 43,607 53,220 56,788 25,891 6.12%
-
NP to SH 37,009 -13,453 -19,023 45,173 53,535 56,788 25,891 6.12%
-
Tax Rate 0.32% - - -3.83% 0.25% -0.74% -42.01% -
Total Cost -22,622 29,407 36,389 -33,946 -42,381 -44,358 -15,312 6.71%
-
Net Worth 28,190 24,738 344,842 242,891 267,594 172,768 155,327 -24.73%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 28,190 24,738 344,842 242,891 267,594 172,768 155,327 -24.73%
NOSH 28,766 28,766 287,368 192,771 172,641 172,768 172,586 -25.79%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 257.24% -98.27% -125.30% 451.37% 491.00% 456.86% 244.74% -
ROE 131.28% -54.38% -5.52% 18.60% 20.01% 32.87% 16.67% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 50.01 51.56 5.62 5.01 6.28 7.19 6.13 41.83%
EPS 128.66 -46.77 -6.62 23.43 31.01 32.87 15.00 43.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.86 1.20 1.26 1.55 1.00 0.90 1.42%
Adjusted Per Share Value based on latest NOSH - 192,771
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.00 5.16 5.61 3.36 3.77 4.32 3.68 5.23%
EPS 12.87 -4.68 -6.61 15.70 18.61 19.74 9.00 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.098 0.086 1.1988 0.8444 0.9302 0.6006 0.54 -24.73%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.32 0.31 0.40 0.35 0.54 0.41 0.43 -
P/RPS 0.64 0.60 7.12 6.98 8.60 5.70 7.02 -32.88%
P/EPS 0.25 -0.66 -6.04 1.49 1.74 1.25 2.87 -33.39%
EY 402.05 -150.86 -16.55 66.95 57.42 80.17 34.89 50.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.33 0.28 0.35 0.41 0.48 -6.04%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 25/08/10 24/09/09 28/08/08 30/08/07 -
Price 0.305 0.31 0.36 0.35 0.56 0.58 0.38 -
P/RPS 0.61 0.60 6.41 6.98 8.92 8.06 6.20 -32.03%
P/EPS 0.24 -0.66 -5.44 1.49 1.81 1.76 2.53 -32.44%
EY 421.82 -150.86 -18.39 66.95 55.37 56.67 39.48 48.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.30 0.28 0.36 0.58 0.42 -4.93%

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