[MPCORP] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -3.55%
YoY- 304.63%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,623 9,847 17,643 14,347 12,805 18,363 9,852 9.10%
PBT -85,754 -22,972 -4,547 35,823 -17,922 -14,862 37,841 -
Tax 496 86 -17,339 -86 31 -1,116 1,945 -20.35%
NP -85,258 -22,886 -21,886 35,737 -17,891 -15,978 39,786 -
-
NP to SH -85,258 -22,886 -21,886 35,737 -17,464 -14,850 41,848 -
-
Tax Rate - - - 0.24% - - -5.14% -
Total Cost 101,881 32,733 39,529 -21,390 30,696 34,341 -29,934 -
-
Net Worth 140,953 224,374 250,264 270,400 235,881 339,438 237,249 -8.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 140,953 224,374 250,264 270,400 235,881 339,438 237,249 -8.30%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 192,886 6.88%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -512.89% -232.42% -124.05% 249.09% -139.72% -87.01% 403.84% -
ROE -60.49% -10.20% -8.75% 13.22% -7.40% -4.37% 17.64% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.78 3.42 6.13 4.99 4.45 6.38 5.11 2.07%
EPS -29.64 -7.96 -7.61 12.42 -6.07 -5.16 21.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.78 0.87 0.94 0.82 1.18 1.23 -14.20%
Adjusted Per Share Value based on latest NOSH - 287,660
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.78 3.42 6.13 4.99 4.45 6.38 3.42 9.13%
EPS -29.64 -7.96 -7.61 12.42 -6.07 -5.16 14.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.78 0.87 0.94 0.82 1.18 0.8248 -8.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.10 0.18 0.21 0.385 0.28 0.33 0.43 -
P/RPS 1.73 5.26 3.42 7.72 6.29 5.17 8.42 -23.16%
P/EPS -0.34 -2.26 -2.76 3.10 -4.61 -6.39 1.98 -
EY -296.38 -44.20 -36.23 32.27 -21.68 -15.64 50.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.24 0.41 0.34 0.28 0.35 -8.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 17/02/15 25/02/14 21/02/13 29/02/12 18/02/11 -
Price 0.125 0.21 0.28 0.39 0.275 0.35 0.44 -
P/RPS 2.16 6.13 4.57 7.82 6.18 5.48 8.61 -20.56%
P/EPS -0.42 -2.64 -3.68 3.14 -4.53 -6.78 2.03 -
EY -237.11 -37.89 -27.17 31.85 -22.08 -14.75 49.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.32 0.41 0.34 0.30 0.36 -5.27%

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