[MPCORP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 338.25%
YoY- 375.16%
Quarter Report
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,206 6,294 2,938 14,387 9,697 6,334 3,108 106.38%
PBT -12,120 -10,246 -5,195 37,129 -15,356 -8,940 -5,229 75.23%
Tax -118 -84 -50 -120 -178 -118 -59 58.80%
NP -12,238 -10,330 -5,245 37,009 -15,534 -9,058 -5,288 75.05%
-
NP to SH -12,238 -10,330 -5,245 37,009 -15,534 -9,058 -5,288 75.05%
-
Tax Rate - - - 0.32% - - - -
Total Cost 21,444 16,624 8,183 -22,622 25,231 15,392 8,396 86.95%
-
Net Worth 267,523 270,400 276,153 28,190 230,128 235,881 238,757 7.88%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 267,523 270,400 276,153 28,190 230,128 235,881 238,757 7.88%
NOSH 287,660 287,660 287,660 28,766 287,660 287,660 287,660 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -132.94% -164.12% -178.52% 257.24% -160.19% -143.01% -170.14% -
ROE -4.57% -3.82% -1.90% 131.28% -6.75% -3.84% -2.21% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.20 2.19 1.02 50.01 3.37 2.20 1.08 106.42%
EPS -4.25 -3.59 -1.82 12.87 -5.40 -3.15 -1.84 74.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.96 0.98 0.80 0.82 0.83 7.88%
Adjusted Per Share Value based on latest NOSH - 28,766
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.20 2.19 1.02 5.00 3.37 2.20 1.08 106.42%
EPS -4.25 -3.59 -1.82 12.87 -5.40 -3.15 -1.84 74.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.96 0.098 0.80 0.82 0.83 7.88%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.465 0.385 0.46 0.32 0.305 0.28 0.29 -
P/RPS 14.53 17.60 45.04 0.64 9.05 12.72 26.84 -33.60%
P/EPS -10.93 -10.72 -25.23 0.25 -5.65 -8.89 -15.78 -21.73%
EY -9.15 -9.33 -3.96 402.05 -17.71 -11.25 -6.34 27.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.48 0.33 0.38 0.34 0.35 26.87%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 25/11/13 30/08/13 23/05/13 21/02/13 29/11/12 -
Price 0.455 0.39 0.405 0.305 0.33 0.275 0.28 -
P/RPS 14.22 17.82 39.65 0.61 9.79 12.49 25.92 -33.00%
P/EPS -10.69 -10.86 -22.21 0.24 -6.11 -8.73 -15.23 -21.03%
EY -9.35 -9.21 -4.50 421.82 -16.36 -11.45 -6.57 26.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.42 0.31 0.41 0.34 0.34 27.61%

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