[MPCORP] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -193.36%
YoY- -1492.47%
Quarter Report
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,828 17,429 7,258 4,386 2,184 12,472 10,340 -68.40%
PBT -4,067 -86,400 -11,907 -8,886 -3,029 -14,558 -5,600 -19.15%
Tax 0 496 0 0 0 0 -129 -
NP -4,067 -85,904 -11,907 -8,886 -3,029 -14,558 -5,729 -20.37%
-
NP to SH -4,067 -85,904 -11,907 -8,886 -3,029 -14,558 -5,729 -20.37%
-
Tax Rate - - - - - - - -
Total Cost 5,895 103,333 19,165 13,272 5,213 27,030 16,069 -48.65%
-
Net Worth 144,219 146,721 221,498 224,374 230,128 23,588 244,511 -29.60%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 144,219 146,721 221,498 224,374 230,128 23,588 244,511 -29.60%
NOSH 28,766 287,689 287,660 287,660 287,660 28,766 287,660 -78.36%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -222.48% -492.88% -164.05% -202.60% -138.69% -116.73% -55.41% -
ROE -2.82% -58.55% -5.38% -3.96% -1.32% -61.72% -2.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.63 6.06 2.52 1.52 0.76 43.36 3.59 -68.55%
EPS -1.41 -29.86 -4.14 -3.09 -1.05 -5.06 -1.99 -20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.77 0.78 0.80 0.82 0.85 -29.72%
Adjusted Per Share Value based on latest NOSH - 287,660
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.64 6.06 2.52 1.52 0.76 4.34 3.59 -68.22%
EPS -1.41 -29.86 -4.14 -3.09 -1.05 -5.06 -1.99 -20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5014 0.5101 0.77 0.78 0.80 0.082 0.85 -29.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.155 0.14 0.18 0.18 0.16 0.185 0.195 -
P/RPS 17.18 2.31 7.13 11.81 21.07 0.43 5.42 115.32%
P/EPS -11.00 -0.47 -4.35 -5.83 -15.19 -0.37 -9.79 8.05%
EY -9.09 -213.29 -23.00 -17.16 -6.58 -273.56 -10.21 -7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.23 0.23 0.20 0.23 0.23 21.95%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 17/05/16 29/02/16 24/11/15 28/08/15 29/05/15 -
Price 0.145 0.16 0.205 0.21 0.175 0.145 0.20 -
P/RPS 16.07 2.64 8.12 13.77 23.05 0.33 5.56 102.51%
P/EPS -10.29 -0.54 -4.95 -6.80 -16.62 -0.29 -10.04 1.64%
EY -9.72 -186.63 -20.19 -14.71 -6.02 -349.02 -9.96 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.27 0.27 0.22 0.18 0.24 13.40%

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