[MPCORP] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 58.3%
YoY- 37.08%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 12,472 13,786 14,022 12,336 16,926 12,274 12,588 -0.61%
PBT -14,558 -7,466 -944 -12,960 -14,321 -16,160 -20,492 -20.43%
Tax 0 -172 -172 -240 -17,337 -157 -168 -
NP -14,558 -7,638 -1,116 -13,200 -31,658 -16,317 -20,660 -20.86%
-
NP to SH -14,558 -7,638 -1,116 -13,200 -31,658 -16,317 -20,660 -20.86%
-
Tax Rate - - - - - - - -
Total Cost 27,030 21,425 15,138 25,536 48,584 28,591 33,248 -12.92%
-
Net Worth 23,588 244,511 250,264 247,387 25,026 267,523 270,400 -80.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 23,588 244,511 250,264 247,387 25,026 267,523 270,400 -80.41%
NOSH 28,766 287,660 287,660 287,660 28,766 287,660 287,660 -78.54%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -116.73% -55.41% -7.96% -107.00% -187.04% -132.94% -164.12% -
ROE -61.72% -3.12% -0.45% -5.34% -126.50% -6.10% -7.64% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.36 4.79 4.87 4.29 58.84 4.27 4.38 362.98%
EPS -5.06 -2.65 -0.38 -4.60 -11.01 -5.67 -7.18 -20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.85 0.87 0.86 0.87 0.93 0.94 -8.72%
Adjusted Per Share Value based on latest NOSH - 287,660
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.34 4.79 4.87 4.29 5.88 4.27 4.38 -0.61%
EPS -5.06 -2.65 -0.38 -4.60 -11.01 -5.67 -7.18 -20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.85 0.87 0.86 0.087 0.93 0.94 -80.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.185 0.195 0.21 0.435 0.48 0.465 0.385 -
P/RPS 0.43 4.07 4.31 10.14 0.82 10.90 8.80 -86.70%
P/EPS -0.37 -7.34 -54.13 -9.48 -0.44 -8.20 -5.36 -83.25%
EY -273.56 -13.62 -1.85 -10.55 -229.28 -12.20 -18.65 502.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.51 0.55 0.50 0.41 -32.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 17/02/15 01/12/14 29/08/14 26/05/14 25/02/14 -
Price 0.145 0.20 0.28 0.335 0.48 0.455 0.39 -
P/RPS 0.33 4.17 5.74 7.81 0.82 10.66 8.91 -88.95%
P/EPS -0.29 -7.53 -72.17 -7.30 -0.44 -8.02 -5.43 -85.89%
EY -349.02 -13.28 -1.39 -13.70 -229.28 -12.47 -18.42 614.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.24 0.32 0.39 0.55 0.49 0.41 -42.32%

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