[MPCORP] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 36.74%
YoY- -5.87%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 11,970 24,815 28,533 15,970 44,423 29,392 30,406 -14.38%
PBT -83,695 -11,026 -16,219 -13,891 -11,932 8,601 10,435 -
Tax -208 399 -293 930 -310 -3,393 -4,338 -39.71%
NP -83,903 -10,627 -16,512 -12,961 -12,242 5,208 6,097 -
-
NP to SH -83,903 -10,627 -16,512 -12,961 -12,242 5,208 6,097 -
-
Tax Rate - - - - - 39.45% 41.57% -
Total Cost 95,873 35,442 45,045 28,931 56,665 24,184 24,309 25.68%
-
Net Worth 124,228 174,315 184,853 153,555 166,380 182,184 179,062 -5.90%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 124,228 174,315 184,853 153,555 166,380 182,184 179,062 -5.90%
NOSH 172,539 172,589 172,760 99,067 99,036 98,478 99,479 9.60%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -700.94% -42.82% -57.87% -81.16% -27.56% 17.72% 20.05% -
ROE -67.54% -6.10% -8.93% -8.44% -7.36% 2.86% 3.40% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.94 14.38 16.52 16.12 44.86 29.85 30.57 -21.88%
EPS -48.63 -6.16 -9.56 -13.08 -12.36 5.29 6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.01 1.07 1.55 1.68 1.85 1.80 -14.15%
Adjusted Per Share Value based on latest NOSH - 99,067
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.16 8.63 9.92 5.55 15.44 10.22 10.57 -14.38%
EPS -29.17 -3.69 -5.74 -4.51 -4.26 1.81 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4319 0.606 0.6426 0.5338 0.5784 0.6333 0.6225 -5.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.25 0.20 0.39 0.60 0.82 0.72 0.88 -
P/RPS 3.60 1.39 2.36 3.72 1.83 2.41 2.88 3.78%
P/EPS -0.51 -3.25 -4.08 -4.59 -6.63 13.61 14.36 -
EY -194.51 -30.79 -24.51 -21.80 -15.07 7.35 6.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.20 0.36 0.39 0.49 0.39 0.49 -5.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 01/04/05 27/02/04 24/02/03 17/01/02 22/01/01 -
Price 0.36 0.24 0.30 0.65 0.62 0.73 0.90 -
P/RPS 5.19 1.67 1.82 4.03 1.38 2.45 2.94 9.93%
P/EPS -0.74 -3.90 -3.14 -4.97 -5.02 13.80 14.68 -
EY -135.08 -25.66 -31.86 -20.13 -19.94 7.24 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.24 0.28 0.42 0.37 0.39 0.50 0.00%

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