[MPCORP] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 25.63%
YoY- 90.61%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 6,426 9,310 11,898 18,584 9,578 16,623 9,847 -6.86%
PBT -7,617 -16,556 -59,595 -1,305 -10,976 -85,754 -22,972 -16.79%
Tax 187 10,624 -3,588 56 -282 496 86 13.80%
NP -7,430 -5,932 -63,183 -1,249 -11,258 -85,258 -22,886 -17.08%
-
NP to SH -7,430 -5,932 -63,183 -1,249 -11,258 -85,258 -22,886 -17.08%
-
Tax Rate - - - - - - - -
Total Cost 13,856 15,242 75,081 19,833 20,836 101,881 32,733 -13.33%
-
Net Worth 31,642 60,408 66,161 129,446 129,446 140,953 224,374 -27.83%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 31,642 60,408 66,161 129,446 129,446 140,953 224,374 -27.83%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 287,660 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -115.62% -63.72% -531.04% -6.72% -117.54% -512.89% -232.42% -
ROE -23.48% -9.82% -95.50% -0.96% -8.70% -60.49% -10.20% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.23 3.24 4.14 6.46 3.33 5.78 3.42 -6.87%
EPS -2.58 -2.06 -21.96 -0.43 -3.91 -29.64 -7.96 -17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.21 0.23 0.45 0.45 0.49 0.78 -27.83%
Adjusted Per Share Value based on latest NOSH - 287,660
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.23 3.24 4.14 6.46 3.33 5.78 3.42 -6.87%
EPS -2.58 -2.06 -21.96 -0.43 -3.91 -29.64 -7.96 -17.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.21 0.23 0.45 0.45 0.49 0.78 -27.83%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.10 0.20 0.10 0.045 0.11 0.10 0.18 -
P/RPS 4.48 6.18 2.42 0.70 3.30 1.73 5.26 -2.63%
P/EPS -3.87 -9.70 -0.46 -10.36 -2.81 -0.34 -2.26 9.37%
EY -25.83 -10.31 -219.64 -9.65 -35.58 -296.38 -44.20 -8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 0.43 0.10 0.24 0.20 0.23 25.73%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 23/02/21 27/02/20 21/02/19 26/02/18 28/02/17 29/02/16 -
Price 0.09 0.17 0.12 0.045 0.095 0.125 0.21 -
P/RPS 4.03 5.25 2.90 0.70 2.85 2.16 6.13 -6.74%
P/EPS -3.48 -8.24 -0.55 -10.36 -2.43 -0.42 -2.64 4.70%
EY -28.70 -12.13 -183.04 -9.65 -41.20 -237.11 -37.89 -4.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.52 0.10 0.21 0.26 0.27 20.31%

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