[MPCORP] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -731.66%
YoY- -335.06%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 24,815 28,533 15,970 44,423 29,392 30,406 29,013 0.16%
PBT -11,026 -16,219 -13,891 -11,932 8,601 10,435 7,298 -
Tax 399 -293 930 -310 -3,393 -4,338 -2,368 -
NP -10,627 -16,512 -12,961 -12,242 5,208 6,097 4,930 -
-
NP to SH -10,627 -16,512 -12,961 -12,242 5,208 6,097 4,930 -
-
Tax Rate - - - - 39.45% 41.57% 32.45% -
Total Cost 35,442 45,045 28,931 56,665 24,184 24,309 24,083 -0.40%
-
Net Worth 174,315 184,853 153,555 166,380 182,184 179,062 172,498 -0.01%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 174,315 184,853 153,555 166,380 182,184 179,062 172,498 -0.01%
NOSH 172,589 172,760 99,067 99,036 98,478 99,479 99,137 -0.58%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -42.82% -57.87% -81.16% -27.56% 17.72% 20.05% 16.99% -
ROE -6.10% -8.93% -8.44% -7.36% 2.86% 3.40% 2.86% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 14.38 16.52 16.12 44.86 29.85 30.57 29.27 0.75%
EPS -6.16 -9.56 -13.08 -12.36 5.29 6.13 4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.07 1.55 1.68 1.85 1.80 1.74 0.57%
Adjusted Per Share Value based on latest NOSH - 99,036
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 8.63 9.92 5.55 15.44 10.22 10.57 10.09 0.16%
EPS -3.69 -5.74 -4.51 -4.26 1.81 2.12 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.606 0.6426 0.5338 0.5784 0.6333 0.6225 0.5997 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.20 0.39 0.60 0.82 0.72 0.88 0.00 -
P/RPS 1.39 2.36 3.72 1.83 2.41 2.88 0.00 -100.00%
P/EPS -3.25 -4.08 -4.59 -6.63 13.61 14.36 0.00 -100.00%
EY -30.79 -24.51 -21.80 -15.07 7.35 6.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.36 0.39 0.49 0.39 0.49 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 01/04/05 27/02/04 24/02/03 17/01/02 22/01/01 - -
Price 0.24 0.30 0.65 0.62 0.73 0.90 0.00 -
P/RPS 1.67 1.82 4.03 1.38 2.45 2.94 0.00 -100.00%
P/EPS -3.90 -3.14 -4.97 -5.02 13.80 14.68 0.00 -100.00%
EY -25.66 -31.86 -20.13 -19.94 7.24 6.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.42 0.37 0.39 0.50 0.00 -100.00%

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