[MPCORP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -71.49%
YoY- -105.29%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,294 2,938 14,387 9,697 6,334 3,108 14,832 -43.44%
PBT -10,246 -5,195 37,129 -15,356 -8,940 -5,229 -14,724 -21.42%
Tax -84 -50 -120 -178 -118 -59 149 -
NP -10,330 -5,245 37,009 -15,534 -9,058 -5,288 -14,575 -20.45%
-
NP to SH -10,330 -5,245 37,009 -15,534 -9,058 -5,288 -13,450 -16.09%
-
Tax Rate - - 0.32% - - - - -
Total Cost 16,624 8,183 -22,622 25,231 15,392 8,396 29,407 -31.56%
-
Net Worth 270,400 276,153 28,190 230,128 235,881 238,757 247,158 6.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 270,400 276,153 28,190 230,128 235,881 238,757 247,158 6.15%
NOSH 287,660 287,660 28,766 287,660 287,660 287,660 28,766 362.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -164.12% -178.52% 257.24% -160.19% -143.01% -170.14% -98.27% -
ROE -3.82% -1.90% 131.28% -6.75% -3.84% -2.21% -5.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.19 1.02 50.01 3.37 2.20 1.08 5.16 -43.43%
EPS -3.59 -1.82 12.87 -5.40 -3.15 -1.84 -4.68 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 0.98 0.80 0.82 0.83 0.86 6.09%
Adjusted Per Share Value based on latest NOSH - 287,660
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.19 1.02 5.00 3.37 2.20 1.08 5.16 -43.43%
EPS -3.59 -1.82 12.87 -5.40 -3.15 -1.84 -4.68 -16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 0.098 0.80 0.82 0.83 0.8592 6.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.385 0.46 0.32 0.305 0.28 0.29 0.31 -
P/RPS 17.60 45.04 0.64 9.05 12.72 26.84 6.11 102.05%
P/EPS -10.72 -25.23 0.25 -5.65 -8.89 -15.78 -6.40 40.90%
EY -9.33 -3.96 402.05 -17.71 -11.25 -6.34 -15.62 -29.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.33 0.38 0.34 0.35 0.36 9.03%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 30/08/13 23/05/13 21/02/13 29/11/12 29/08/12 -
Price 0.39 0.405 0.305 0.33 0.275 0.28 0.31 -
P/RPS 17.82 39.65 0.61 9.79 12.49 25.92 6.11 103.73%
P/EPS -10.86 -22.21 0.24 -6.11 -8.73 -15.23 -6.40 42.12%
EY -9.21 -4.50 421.82 -16.36 -11.45 -6.57 -15.62 -29.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.31 0.41 0.34 0.34 0.36 9.03%

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