[MPCORP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -26.47%
YoY- -142.11%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,234 8,361 3,183 16,151 8,452 6,149 3,725 108.59%
PBT -9,213 -5,742 -3,213 -19,129 -14,851 -10,002 -4,842 53.49%
Tax 521 0 -7 -1,109 -1,371 0 0 -
NP -8,692 -5,742 -3,220 -20,238 -16,222 -10,002 -4,842 47.65%
-
NP to SH -7,567 -5,044 -2,827 -19,023 -15,041 -9,220 -4,475 41.88%
-
Tax Rate - - - - - - - -
Total Cost 19,926 14,103 6,403 36,389 24,674 16,151 8,567 75.45%
-
Net Worth 336,562 339,438 343,278 345,428 233,328 237,251 241,109 24.87%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 336,562 339,438 343,278 345,428 233,328 237,251 241,109 24.87%
NOSH 287,660 287,660 288,469 287,857 192,833 192,887 192,887 30.50%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -77.37% -68.68% -101.16% -125.30% -191.93% -162.66% -129.99% -
ROE -2.25% -1.49% -0.82% -5.51% -6.45% -3.89% -1.86% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.91 2.91 1.10 5.61 4.38 3.19 1.93 60.03%
EPS -2.63 -1.75 -0.98 -6.61 -7.80 -4.78 -2.32 8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.19 1.20 1.21 1.23 1.25 -4.30%
Adjusted Per Share Value based on latest NOSH - 287,368
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.91 2.91 1.11 5.61 2.94 2.14 1.29 109.29%
EPS -2.63 -1.75 -0.98 -6.61 -5.23 -3.21 -1.56 41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.18 1.1933 1.2008 0.8111 0.8248 0.8382 24.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.33 0.33 0.29 0.40 0.43 0.43 0.38 -
P/RPS 8.45 11.35 26.28 7.13 9.81 13.49 19.68 -43.05%
P/EPS -12.54 -18.82 -29.59 -6.05 -5.51 -9.00 -16.38 -16.29%
EY -7.97 -5.31 -3.38 -16.52 -18.14 -11.12 -6.11 19.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.24 0.33 0.36 0.35 0.30 -4.49%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 29/02/12 30/11/11 25/08/11 30/05/11 18/02/11 26/11/10 -
Price 0.30 0.35 0.33 0.36 0.41 0.44 0.41 -
P/RPS 7.68 12.04 29.91 6.42 9.35 13.80 21.23 -49.19%
P/EPS -11.40 -19.96 -33.67 -5.45 -5.26 -9.21 -17.67 -25.31%
EY -8.77 -5.01 -2.97 -18.36 -19.02 -10.86 -5.66 33.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.30 0.34 0.36 0.33 -14.68%

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