[MPCORP] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -18.29%
YoY- 8.41%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 11,572 17,072 14,217 14,757 15,609 10,363 11,168 0.59%
PBT -14,347 -12,366 37,163 -16,733 -17,500 39,807 55,839 -
Tax 60 -17,347 -111 90 -1,116 1,728 -255 -
NP -14,287 -29,713 37,052 -16,643 -18,616 41,535 55,584 -
-
NP to SH -14,287 -29,713 37,052 -15,914 -17,375 43,335 56,032 -
-
Tax Rate - - 0.30% - - -4.34% 0.46% -
Total Cost 25,859 46,785 -22,835 31,400 34,225 -31,172 -44,416 -
-
Net Worth 230,128 247,387 276,153 238,757 343,278 241,109 263,799 -2.24%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 230,128 247,387 276,153 238,757 343,278 241,109 263,799 -2.24%
NOSH 287,660 287,660 287,660 287,660 288,469 192,887 172,418 8.90%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -123.46% -174.05% 260.62% -112.78% -119.26% 400.80% 497.71% -
ROE -6.21% -12.01% 13.42% -6.67% -5.06% 17.97% 21.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.02 5.93 4.94 5.13 5.41 5.37 6.48 -7.64%
EPS -4.97 -10.33 12.88 -5.53 -6.02 22.47 32.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.86 0.96 0.83 1.19 1.25 1.53 -10.23%
Adjusted Per Share Value based on latest NOSH - 287,660
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.02 5.93 4.94 5.13 5.43 3.60 3.88 0.59%
EPS -4.97 -10.33 12.88 -5.53 -6.04 15.06 19.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.86 0.96 0.83 1.1933 0.8382 0.9171 -2.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.16 0.435 0.46 0.29 0.29 0.38 0.55 -
P/RPS 3.98 7.33 9.31 5.65 5.36 7.07 8.49 -11.85%
P/EPS -3.22 -4.21 3.57 -5.24 -4.81 1.69 1.69 -
EY -31.04 -23.75 28.00 -19.08 -20.77 59.12 59.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.51 0.48 0.35 0.24 0.30 0.36 -9.32%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 01/12/14 25/11/13 29/11/12 30/11/11 26/11/10 26/11/09 -
Price 0.175 0.335 0.405 0.28 0.33 0.41 0.58 -
P/RPS 4.35 5.64 8.19 5.46 6.10 7.63 8.95 -11.32%
P/EPS -3.52 -3.24 3.14 -5.06 -5.48 1.82 1.78 -
EY -28.38 -30.83 31.80 -19.76 -18.25 54.80 56.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.39 0.42 0.34 0.28 0.33 0.38 -8.70%

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