[MPCORP] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 278.68%
YoY- 375.16%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,429 12,472 16,926 14,387 14,832 16,151 9,662 10.32%
PBT -86,400 -14,558 -14,321 37,129 -14,724 -19,129 42,000 -
Tax 496 0 -17,337 -120 149 -1,109 1,608 -17.78%
NP -85,904 -14,558 -31,658 37,009 -14,575 -20,238 43,608 -
-
NP to SH -85,904 -14,558 -31,658 37,009 -13,450 -19,023 45,174 -
-
Tax Rate - - - 0.32% - - -3.83% -
Total Cost 103,333 27,030 48,584 -22,622 29,407 36,389 -33,946 -
-
Net Worth 146,721 23,588 25,026 28,190 247,158 345,428 242,933 -8.05%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 146,721 23,588 25,026 28,190 247,158 345,428 242,933 -8.05%
NOSH 287,689 28,766 28,766 28,766 28,766 287,857 192,804 6.89%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -492.88% -116.73% -187.04% 257.24% -98.27% -125.30% 451.34% -
ROE -58.55% -61.72% -126.50% 131.28% -5.44% -5.51% 18.60% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.06 43.36 58.84 50.01 5.16 5.61 5.01 3.21%
EPS -29.86 -5.06 -11.01 12.87 -4.68 -6.61 23.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.82 0.87 0.98 0.86 1.20 1.26 -13.98%
Adjusted Per Share Value based on latest NOSH - 28,766
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.06 4.34 5.88 5.00 5.16 5.61 3.36 10.31%
EPS -29.86 -5.06 -11.01 12.87 -4.68 -6.61 15.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5101 0.082 0.087 0.098 0.8592 1.2008 0.8445 -8.05%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.14 0.185 0.48 0.32 0.31 0.40 0.35 -
P/RPS 2.31 0.43 0.82 0.64 6.11 7.13 6.98 -16.81%
P/EPS -0.47 -0.37 -0.44 0.25 -6.40 -6.05 1.49 -
EY -213.29 -273.56 -229.28 402.05 -15.62 -16.52 66.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.55 0.33 0.36 0.33 0.28 -0.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 29/08/12 25/08/11 25/08/10 -
Price 0.16 0.145 0.48 0.305 0.31 0.36 0.35 -
P/RPS 2.64 0.33 0.82 0.61 6.11 6.42 6.98 -14.94%
P/EPS -0.54 -0.29 -0.44 0.24 -6.40 -5.45 1.49 -
EY -186.63 -349.02 -229.28 421.82 -15.62 -18.36 66.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.18 0.55 0.31 0.36 0.30 0.28 1.70%

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