[MPCORP] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -115.96%
YoY- -114.38%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 12,805 18,363 9,852 11,460 10,648 12,555 11,970 1.12%
PBT -17,922 -14,862 37,841 -9,046 61,744 76,037 -83,695 -22.63%
Tax 31 -1,116 1,945 -472 415 7,659 -208 -
NP -17,891 -15,978 39,786 -9,518 62,159 83,696 -83,903 -22.68%
-
NP to SH -17,464 -14,850 41,848 -8,943 62,185 83,696 -83,903 -22.99%
-
Tax Rate - - -5.14% - -0.67% -10.07% - -
Total Cost 30,696 34,341 -29,934 20,978 -51,511 -71,141 95,873 -17.27%
-
Net Worth 235,881 339,438 237,249 260,215 269,235 207,130 124,228 11.26%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 235,881 339,438 237,249 260,215 269,235 207,130 124,228 11.26%
NOSH 287,660 287,660 192,886 172,328 172,586 172,608 172,539 8.88%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -139.72% -87.01% 403.84% -83.05% 583.76% 666.63% -700.94% -
ROE -7.40% -4.37% 17.64% -3.44% 23.10% 40.41% -67.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.45 6.38 5.11 6.65 6.17 7.27 6.94 -7.13%
EPS -6.07 -5.16 21.70 -5.19 36.03 48.49 -48.63 -29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.18 1.23 1.51 1.56 1.20 0.72 2.18%
Adjusted Per Share Value based on latest NOSH - 172,328
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.45 6.38 3.42 3.98 3.70 4.36 4.16 1.12%
EPS -6.07 -5.16 14.55 -3.11 21.62 29.10 -29.17 -23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.18 0.8248 0.9046 0.9359 0.7201 0.4319 11.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.33 0.43 0.52 0.44 0.62 0.25 -
P/RPS 6.29 5.17 8.42 7.82 7.13 8.52 3.60 9.73%
P/EPS -4.61 -6.39 1.98 -10.02 1.22 1.28 -0.51 44.28%
EY -21.68 -15.64 50.46 -9.98 81.89 78.21 -194.51 -30.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.35 0.34 0.28 0.52 0.35 -0.48%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 29/02/12 18/02/11 08/02/10 19/01/09 28/02/08 28/02/07 -
Price 0.275 0.35 0.44 0.56 0.42 0.43 0.36 -
P/RPS 6.18 5.48 8.61 8.42 6.81 5.91 5.19 2.94%
P/EPS -4.53 -6.78 2.03 -10.79 1.17 0.89 -0.74 35.21%
EY -22.08 -14.75 49.31 -9.27 85.79 112.76 -135.08 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.36 0.37 0.27 0.36 0.50 -6.21%

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