[MPCORP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -102.58%
YoY- 7.28%
Quarter Report
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,602 10,063 6,117 4,355 1,828 17,429 7,258 -63.44%
PBT -5,455 -9,980 -12,424 -8,239 -4,067 -86,400 -11,907 -40.54%
Tax 0 -255 0 0 0 496 0 -
NP -5,455 -10,235 -12,424 -8,239 -4,067 -85,904 -11,907 -40.54%
-
NP to SH -5,455 -10,235 -12,424 -8,239 -4,067 -85,904 -11,907 -40.54%
-
Tax Rate - - - - - - - -
Total Cost 7,057 20,298 18,541 12,594 5,895 103,333 19,165 -48.59%
-
Net Worth 132,323 138,076 135,200 141,157 144,219 146,721 221,498 -29.04%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 132,323 138,076 135,200 141,157 144,219 146,721 221,498 -29.04%
NOSH 287,660 287,660 287,660 288,076 28,766 287,689 287,660 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -340.51% -101.71% -203.11% -189.18% -222.48% -492.88% -164.05% -
ROE -4.12% -7.41% -9.19% -5.84% -2.82% -58.55% -5.38% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.56 3.50 2.13 1.51 0.63 6.06 2.52 -63.27%
EPS -1.90 -3.56 -4.32 -2.86 -1.41 -29.86 -4.14 -40.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.48 0.47 0.49 0.50 0.51 0.77 -29.04%
Adjusted Per Share Value based on latest NOSH - 287,660
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 0.56 3.50 2.13 1.51 0.64 6.06 2.52 -63.27%
EPS -1.90 -3.56 -4.32 -2.86 -1.41 -29.86 -4.14 -40.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.48 0.47 0.4907 0.5014 0.5101 0.77 -29.04%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.15 0.125 0.16 0.10 0.155 0.14 0.18 -
P/RPS 26.93 3.57 7.52 6.61 17.18 2.31 7.13 142.33%
P/EPS -7.91 -3.51 -3.70 -3.50 -11.00 -0.47 -4.35 48.92%
EY -12.64 -28.46 -26.99 -28.60 -9.09 -213.29 -23.00 -32.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.34 0.20 0.31 0.27 0.23 27.18%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 29/11/16 30/08/16 17/05/16 -
Price 0.14 0.14 0.12 0.125 0.145 0.16 0.205 -
P/RPS 25.14 4.00 5.64 8.27 16.07 2.64 8.12 112.27%
P/EPS -7.38 -3.93 -2.78 -4.37 -10.29 -0.54 -4.95 30.47%
EY -13.55 -25.41 -35.99 -22.88 -9.72 -186.63 -20.19 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.26 0.26 0.29 0.31 0.27 7.26%

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