[MPCORP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 85.14%
YoY- 36.83%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 14,832 11,234 8,361 3,183 16,151 8,452 6,149 79.95%
PBT -14,724 -9,213 -5,742 -3,213 -19,129 -14,851 -10,002 29.43%
Tax 149 521 0 -7 -1,109 -1,371 0 -
NP -14,575 -8,692 -5,742 -3,220 -20,238 -16,222 -10,002 28.56%
-
NP to SH -13,450 -7,567 -5,044 -2,827 -19,023 -15,041 -9,220 28.65%
-
Tax Rate - - - - - - - -
Total Cost 29,407 19,926 14,103 6,403 36,389 24,674 16,151 49.16%
-
Net Worth 247,158 336,562 339,438 343,278 345,428 233,328 237,251 2.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 247,158 336,562 339,438 343,278 345,428 233,328 237,251 2.76%
NOSH 28,766 287,660 287,660 288,469 287,857 192,833 192,887 -71.91%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -98.27% -77.37% -68.68% -101.16% -125.30% -191.93% -162.66% -
ROE -5.44% -2.25% -1.49% -0.82% -5.51% -6.45% -3.89% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.16 3.91 2.91 1.10 5.61 4.38 3.19 37.83%
EPS -4.68 -2.63 -1.75 -0.98 -6.61 -7.80 -4.78 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.17 1.18 1.19 1.20 1.21 1.23 -21.24%
Adjusted Per Share Value based on latest NOSH - 288,469
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.16 3.91 2.91 1.11 5.61 2.94 2.14 79.91%
EPS -4.68 -2.63 -1.75 -0.98 -6.61 -5.23 -3.21 28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 1.17 1.18 1.1933 1.2008 0.8111 0.8248 2.76%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.33 0.33 0.29 0.40 0.43 0.43 -
P/RPS 6.11 8.45 11.35 26.28 7.13 9.81 13.49 -41.05%
P/EPS -6.40 -12.54 -18.82 -29.59 -6.05 -5.51 -9.00 -20.34%
EY -15.62 -7.97 -5.31 -3.38 -16.52 -18.14 -11.12 25.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.28 0.24 0.33 0.36 0.35 1.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 25/05/12 29/02/12 30/11/11 25/08/11 30/05/11 18/02/11 -
Price 0.31 0.30 0.35 0.33 0.36 0.41 0.44 -
P/RPS 6.11 7.68 12.04 29.91 6.42 9.35 13.80 -41.93%
P/EPS -6.40 -11.40 -19.96 -33.67 -5.45 -5.26 -9.21 -21.56%
EY -15.62 -8.77 -5.01 -2.97 -18.36 -19.02 -10.86 27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.30 0.28 0.30 0.34 0.36 0.00%

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