[MPCORP] YoY Annualized 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- 21.02%
YoY- 21.22%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 8,156 9,677 13,786 12,274 12,929 14,978 11,269 -5.24%
PBT -16,565 -15,876 -7,466 -16,160 -20,474 -12,284 -19,801 -2.92%
Tax 0 0 -172 -157 -237 694 -1,828 -
NP -16,565 -15,876 -7,638 -16,317 -20,712 -11,589 -21,629 -4.34%
-
NP to SH -16,565 -15,876 -7,638 -16,317 -20,712 -10,089 -20,054 -3.13%
-
Tax Rate - - - - - - - -
Total Cost 24,721 25,553 21,425 28,591 33,641 26,567 32,898 -4.64%
-
Net Worth 135,200 221,498 244,511 267,523 230,128 336,562 233,328 -8.68%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 135,200 221,498 244,511 267,523 230,128 336,562 233,328 -8.68%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 192,833 6.88%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -203.11% -164.05% -55.41% -132.94% -160.19% -77.37% -191.93% -
ROE -12.25% -7.17% -3.12% -6.10% -9.00% -3.00% -8.60% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.84 3.36 4.79 4.27 4.49 5.21 5.84 -11.31%
EPS -5.76 -5.52 -2.65 -5.67 -7.20 -3.51 -10.40 -9.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.77 0.85 0.93 0.80 1.17 1.21 -14.56%
Adjusted Per Share Value based on latest NOSH - 287,660
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.84 3.36 4.79 4.27 4.49 5.21 3.92 -5.22%
EPS -5.76 -5.52 -2.65 -5.67 -7.20 -3.51 -6.97 -3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.77 0.85 0.93 0.80 1.17 0.8111 -8.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.16 0.18 0.195 0.465 0.305 0.33 0.43 -
P/RPS 5.64 5.35 4.07 10.90 6.79 6.34 7.36 -4.33%
P/EPS -2.78 -3.26 -7.34 -8.20 -4.24 -9.41 -4.13 -6.37%
EY -35.99 -30.66 -13.62 -12.20 -23.61 -10.63 -24.19 6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.23 0.23 0.50 0.38 0.28 0.36 -0.94%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 17/05/16 29/05/15 26/05/14 23/05/13 25/05/12 30/05/11 -
Price 0.12 0.205 0.20 0.455 0.33 0.30 0.41 -
P/RPS 4.23 6.09 4.17 10.66 7.34 5.76 7.02 -8.08%
P/EPS -2.08 -3.71 -7.53 -8.02 -4.58 -8.55 -3.94 -10.09%
EY -47.99 -26.92 -13.28 -12.47 -21.82 -11.69 -25.37 11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.24 0.49 0.41 0.26 0.34 -4.36%

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