[MPCORP] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -1.61%
YoY- -689.53%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 11,460 10,648 12,555 11,970 24,815 28,533 15,970 -5.37%
PBT -9,046 61,744 76,037 -83,695 -11,026 -16,219 -13,891 -6.89%
Tax -472 415 7,659 -208 399 -293 930 -
NP -9,518 62,159 83,696 -83,903 -10,627 -16,512 -12,961 -5.01%
-
NP to SH -8,943 62,185 83,696 -83,903 -10,627 -16,512 -12,961 -5.99%
-
Tax Rate - -0.67% -10.07% - - - - -
Total Cost 20,978 -51,511 -71,141 95,873 35,442 45,045 28,931 -5.21%
-
Net Worth 260,215 269,235 207,130 124,228 174,315 184,853 153,555 9.18%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 260,215 269,235 207,130 124,228 174,315 184,853 153,555 9.18%
NOSH 172,328 172,586 172,608 172,539 172,589 172,760 99,067 9.65%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -83.05% 583.76% 666.63% -700.94% -42.82% -57.87% -81.16% -
ROE -3.44% 23.10% 40.41% -67.54% -6.10% -8.93% -8.44% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.65 6.17 7.27 6.94 14.38 16.52 16.12 -13.70%
EPS -5.19 36.03 48.49 -48.63 -6.16 -9.56 -13.08 -14.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.56 1.20 0.72 1.01 1.07 1.55 -0.43%
Adjusted Per Share Value based on latest NOSH - 172,539
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.98 3.70 4.36 4.16 8.63 9.92 5.55 -5.38%
EPS -3.11 21.62 29.10 -29.17 -3.69 -5.74 -4.51 -6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9046 0.9359 0.7201 0.4319 0.606 0.6426 0.5338 9.18%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.52 0.44 0.62 0.25 0.20 0.39 0.60 -
P/RPS 7.82 7.13 8.52 3.60 1.39 2.36 3.72 13.16%
P/EPS -10.02 1.22 1.28 -0.51 -3.25 -4.08 -4.59 13.88%
EY -9.98 81.89 78.21 -194.51 -30.79 -24.51 -21.80 -12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.52 0.35 0.20 0.36 0.39 -2.25%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 08/02/10 19/01/09 28/02/08 28/02/07 28/02/06 01/04/05 27/02/04 -
Price 0.56 0.42 0.43 0.36 0.24 0.30 0.65 -
P/RPS 8.42 6.81 5.91 5.19 1.67 1.82 4.03 13.05%
P/EPS -10.79 1.17 0.89 -0.74 -3.90 -3.14 -4.97 13.77%
EY -9.27 85.79 112.76 -135.08 -25.66 -31.86 -20.13 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.36 0.50 0.24 0.28 0.42 -2.08%

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