[MPCORP] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 9.39%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 16,623 17,073 17,429 9,390 9,847 11,572 12,472 21.00%
PBT -85,754 -87,438 -86,400 -20,865 -22,972 -14,347 -14,558 224.41%
Tax 496 496 496 129 86 60 0 -
NP -85,258 -86,942 -85,904 -20,736 -22,886 -14,287 -14,558 223.16%
-
NP to SH -85,258 -86,942 -85,904 -20,736 -22,886 -14,287 -14,558 223.16%
-
Tax Rate - - - - - - - -
Total Cost 101,881 104,015 103,333 30,126 32,733 25,859 27,030 141.22%
-
Net Worth 140,953 14,383 146,706 221,498 224,374 230,128 23,588 227.51%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 140,953 14,383 146,706 221,498 224,374 230,128 23,588 227.51%
NOSH 287,660 28,766 287,660 287,660 287,660 287,660 28,766 360.93%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -512.89% -509.24% -492.88% -220.83% -232.42% -123.46% -116.73% -
ROE -60.49% -604.48% -58.55% -9.36% -10.20% -6.21% -61.72% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.78 59.35 6.06 3.26 3.42 4.02 43.36 -73.74%
EPS -29.64 -302.24 -29.86 -7.21 -7.96 -4.97 -50.61 -29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.51 0.77 0.78 0.80 0.82 -28.94%
Adjusted Per Share Value based on latest NOSH - 287,660
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.78 5.94 6.06 3.26 3.42 4.02 4.34 20.94%
EPS -29.64 -30.22 -29.86 -7.21 -7.96 -4.97 -5.06 223.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.05 0.51 0.77 0.78 0.80 0.082 227.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.10 0.155 0.14 0.18 0.18 0.16 0.185 -
P/RPS 1.73 0.26 2.31 5.51 5.26 3.98 0.43 151.89%
P/EPS -0.34 -0.05 -0.47 -2.50 -2.26 -3.22 -0.37 -5.45%
EY -296.38 -1,949.93 -213.31 -40.05 -44.20 -31.04 -273.56 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.31 0.27 0.23 0.23 0.20 0.23 -8.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 17/05/16 29/02/16 24/11/15 28/08/15 -
Price 0.125 0.145 0.16 0.205 0.21 0.175 0.145 -
P/RPS 2.16 0.24 2.64 6.28 6.13 4.35 0.33 247.92%
P/EPS -0.42 -0.05 -0.54 -2.84 -2.64 -3.52 -0.29 27.86%
EY -237.11 -2,084.41 -186.64 -35.16 -37.89 -28.38 -349.02 -22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.31 0.27 0.27 0.22 0.18 27.63%

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