[MPCORP] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -14.91%
YoY- -162.4%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,847 11,572 12,472 18,060 17,643 17,072 16,926 -30.24%
PBT -22,972 -14,347 -14,558 -7,801 -4,547 -12,366 -14,321 36.91%
Tax 86 60 0 -17,348 -17,339 -17,347 -17,337 -
NP -22,886 -14,287 -14,558 -25,149 -21,886 -29,713 -31,658 -19.40%
-
NP to SH -22,886 -14,287 -14,558 -25,149 -21,886 -29,713 -31,658 -19.40%
-
Tax Rate - - - - - - - -
Total Cost 32,733 25,859 27,030 43,209 39,529 46,785 48,584 -23.09%
-
Net Worth 224,374 230,128 23,588 244,511 250,264 247,387 25,026 329.85%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 224,374 230,128 23,588 244,511 250,264 247,387 25,026 329.85%
NOSH 287,660 287,660 28,766 287,660 287,660 287,660 28,766 362.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -232.42% -123.46% -116.73% -139.25% -124.05% -174.05% -187.04% -
ROE -10.20% -6.21% -61.72% -10.29% -8.75% -12.01% -126.50% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.42 4.02 43.36 6.28 6.13 5.93 58.84 -84.91%
EPS -7.96 -4.97 -50.61 -8.74 -7.61 -10.33 -110.05 -82.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.82 0.85 0.87 0.86 0.87 -7.00%
Adjusted Per Share Value based on latest NOSH - 287,660
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.42 4.02 4.34 6.28 6.13 5.93 5.88 -30.25%
EPS -7.96 -4.97 -5.06 -8.74 -7.61 -10.33 -11.01 -19.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.082 0.85 0.87 0.86 0.087 329.84%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.18 0.16 0.185 0.195 0.21 0.435 0.48 -
P/RPS 5.26 3.98 0.43 3.11 3.42 7.33 0.82 244.06%
P/EPS -2.26 -3.22 -0.37 -2.23 -2.76 -4.21 -0.44 196.80%
EY -44.20 -31.04 -273.56 -44.83 -36.23 -23.75 -229.28 -66.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.23 0.23 0.24 0.51 0.55 -43.98%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 28/08/15 29/05/15 17/02/15 01/12/14 29/08/14 -
Price 0.21 0.175 0.145 0.20 0.28 0.335 0.48 -
P/RPS 6.13 4.35 0.33 3.19 4.57 5.64 0.82 280.92%
P/EPS -2.64 -3.52 -0.29 -2.29 -3.68 -3.24 -0.44 229.11%
EY -37.89 -28.38 -349.02 -43.71 -27.17 -30.83 -229.28 -69.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.18 0.24 0.32 0.39 0.55 -37.68%

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