[MPCORP] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 62.48%
YoY- 70.54%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,927 3,084 7,720 2,912 3,356 2,938 4,690 -11.13%
PBT 2,768 -3,240 -2,201 -1,874 -5,051 -5,195 52,485 -85.86%
Tax -26 -60 -17,219 -34 -34 -50 58 -
NP 2,742 -3,300 -19,420 -1,908 -5,085 -5,245 52,543 -85.95%
-
NP to SH 2,742 -3,300 -19,420 -1,908 -5,085 -5,245 52,543 -85.95%
-
Tax Rate 0.94% - - - - - -0.11% -
Total Cost 1,185 6,384 27,140 4,820 8,441 8,183 -47,853 -
-
Net Worth 250,264 247,387 25,026 267,523 270,400 276,153 28,190 327.04%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 250,264 247,387 25,026 267,523 270,400 276,153 28,190 327.04%
NOSH 287,660 287,660 28,766 287,660 287,660 287,660 28,766 362.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 69.82% -107.00% -251.55% -65.52% -151.52% -178.52% 1,120.32% -
ROE 1.10% -1.33% -77.60% -0.71% -1.88% -1.90% 186.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.37 1.07 26.84 1.01 1.17 1.02 16.30 -80.72%
EPS 0.95 -1.15 -6.75 -0.66 -1.77 -1.82 18.27 -85.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.87 0.93 0.94 0.96 0.98 -7.61%
Adjusted Per Share Value based on latest NOSH - 287,660
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.37 1.07 2.68 1.01 1.17 1.02 1.63 -10.91%
EPS 0.95 -1.15 -6.75 -0.66 -1.77 -1.82 18.27 -85.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.087 0.93 0.94 0.96 0.098 327.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.21 0.435 0.48 0.465 0.385 0.46 0.32 -
P/RPS 15.38 40.57 1.79 45.93 33.00 45.04 1.96 293.40%
P/EPS 22.03 -37.92 -0.71 -70.11 -21.78 -25.23 0.18 2343.57%
EY 4.54 -2.64 -140.65 -1.43 -4.59 -3.96 570.80 -95.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.51 0.55 0.50 0.41 0.48 0.33 -19.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 01/12/14 29/08/14 26/05/14 25/02/14 25/11/13 30/08/13 -
Price 0.28 0.335 0.48 0.455 0.39 0.405 0.305 -
P/RPS 20.51 31.25 1.79 44.95 33.43 39.65 1.87 391.49%
P/EPS 29.37 -29.20 -0.71 -68.60 -22.06 -22.21 0.17 2972.99%
EY 3.40 -3.42 -140.65 -1.46 -4.53 -4.50 598.87 -96.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.55 0.49 0.41 0.42 0.31 2.13%

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