[MPCORP] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -156.69%
YoY- 0.81%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 16,926 12,274 12,588 11,752 14,387 12,929 12,668 21.37%
PBT -14,321 -16,160 -20,492 -20,780 37,129 -20,474 -17,880 -13.78%
Tax -17,337 -157 -168 -200 -120 -237 -236 1667.90%
NP -31,658 -16,317 -20,660 -20,980 37,009 -20,712 -18,116 45.23%
-
NP to SH -31,658 -16,317 -20,660 -20,980 37,009 -20,712 -18,116 45.23%
-
Tax Rate - - - - 0.32% - - -
Total Cost 48,584 28,591 33,248 32,732 -22,622 33,641 30,784 35.66%
-
Net Worth 25,026 267,523 270,400 276,153 28,190 230,128 235,881 -77.68%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 25,026 267,523 270,400 276,153 28,190 230,128 235,881 -77.68%
NOSH 28,766 287,660 287,660 287,660 28,766 287,660 287,660 -78.54%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -187.04% -132.94% -164.12% -178.52% 257.24% -160.19% -143.01% -
ROE -126.50% -6.10% -7.64% -7.60% 131.28% -9.00% -7.68% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.84 4.27 4.38 4.09 50.01 4.49 4.40 466.07%
EPS -11.01 -5.67 -7.18 -7.28 12.87 -7.20 -6.30 45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.93 0.94 0.96 0.98 0.80 0.82 4.03%
Adjusted Per Share Value based on latest NOSH - 287,660
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.88 4.27 4.38 4.09 5.00 4.49 4.40 21.38%
EPS -11.01 -5.67 -7.18 -7.28 12.87 -7.20 -6.30 45.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.087 0.93 0.94 0.96 0.098 0.80 0.82 -77.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.48 0.465 0.385 0.46 0.32 0.305 0.28 -
P/RPS 0.82 10.90 8.80 11.26 0.64 6.79 6.36 -74.57%
P/EPS -0.44 -8.20 -5.36 -6.31 0.25 -4.24 -4.45 -78.70%
EY -229.28 -12.20 -18.65 -15.86 402.05 -23.61 -22.49 372.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.41 0.48 0.33 0.38 0.34 37.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 25/02/14 25/11/13 30/08/13 23/05/13 21/02/13 -
Price 0.48 0.455 0.39 0.405 0.305 0.33 0.275 -
P/RPS 0.82 10.66 8.91 9.91 0.61 7.34 6.24 -74.24%
P/EPS -0.44 -8.02 -5.43 -5.55 0.24 -4.58 -4.37 -78.44%
EY -229.28 -12.47 -18.42 -18.01 421.82 -21.82 -22.90 366.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.41 0.42 0.31 0.41 0.34 37.92%

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