[MPCORP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 100.31%
YoY- -96.04%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 3,449 3,468 2,647 1,567 10,485 8,684 6,706 -35.88%
PBT -3,043 -1,246 -496 -13 -6,770 -73 351 -
Tax -3,671 74 56 33 363 300 232 -
NP -6,714 -1,172 -440 20 -6,407 227 583 -
-
NP to SH -6,714 -1,172 -440 20 -6,407 227 583 -
-
Tax Rate - - - - - - -66.10% -
Total Cost 10,163 4,640 3,087 1,547 16,892 8,457 6,123 40.31%
-
Net Worth 25,889 31,642 31,642 31,642 51,778 57,532 60,408 -43.24%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 25,889 31,642 31,642 31,642 51,778 57,532 60,408 -43.24%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 287,660 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -194.67% -33.79% -16.62% 1.28% -61.11% 2.61% 8.69% -
ROE -25.93% -3.70% -1.39% 0.06% -12.37% 0.39% 0.97% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.20 1.21 0.92 0.54 3.64 3.02 2.33 -35.82%
EPS -2.33 -0.41 -0.15 0.01 -2.23 0.08 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.11 0.11 0.18 0.20 0.21 -43.24%
Adjusted Per Share Value based on latest NOSH - 287,660
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.20 1.21 0.92 0.54 3.64 3.02 2.33 -35.82%
EPS -2.33 -0.41 -0.15 0.01 -2.23 0.08 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.11 0.11 0.18 0.20 0.21 -43.24%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.07 0.105 0.10 0.13 0.15 0.175 0.20 -
P/RPS 5.84 8.71 10.87 23.86 4.12 5.80 8.58 -22.67%
P/EPS -3.00 -25.77 -65.38 1,869.79 -6.73 221.76 98.68 -
EY -33.34 -3.88 -1.53 0.05 -14.85 0.45 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.95 0.91 1.18 0.83 0.88 0.95 -12.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 22/02/22 26/11/21 14/09/21 25/05/21 23/02/21 -
Price 0.035 0.08 0.09 0.12 0.15 0.14 0.17 -
P/RPS 2.92 6.64 9.78 22.03 4.12 4.64 7.29 -45.75%
P/EPS -1.50 -19.64 -58.84 1,725.96 -6.73 177.41 83.88 -
EY -66.69 -5.09 -1.70 0.06 -14.85 0.56 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.73 0.82 1.09 0.83 0.70 0.81 -38.65%

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