[MPCORP] QoQ Quarter Result on 31-Dec-2009 [#2]

Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -23.55%
YoY- -105.28%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,725 1,094 2,609 2,935 3,023 2,803 2,699 23.93%
PBT -4,842 51,080 -3,237 -3,194 -2,649 -1,324 -1,879 87.85%
Tax 0 2,122 -177 -217 -121 -157 23 -
NP -4,842 53,202 -3,414 -3,411 -2,770 -1,481 -1,856 89.39%
-
NP to SH -4,475 54,323 -3,255 -3,258 -2,637 -1,205 -1,856 79.71%
-
Tax Rate - -4.15% - - - - - -
Total Cost 8,567 -52,108 6,023 6,346 5,793 4,284 4,555 52.30%
-
Net Worth 241,109 242,891 256,611 260,215 263,799 267,594 268,859 -6.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 241,109 242,891 256,611 260,215 263,799 267,594 268,859 -6.99%
NOSH 192,887 192,771 172,222 172,328 172,418 172,641 173,457 7.32%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -129.99% 4,863.07% -130.85% -116.22% -91.63% -52.84% -68.77% -
ROE -1.86% 22.37% -1.27% -1.25% -1.00% -0.45% -0.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.93 0.57 1.51 1.70 1.75 1.62 1.56 15.23%
EPS -2.32 28.18 -1.89 -1.89 -1.53 -0.70 -1.07 67.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 1.49 1.51 1.53 1.55 1.55 -13.34%
Adjusted Per Share Value based on latest NOSH - 172,328
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.29 0.38 0.91 1.02 1.05 0.97 0.94 23.46%
EPS -1.56 18.88 -1.13 -1.13 -0.92 -0.42 -0.65 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8382 0.8444 0.8921 0.9046 0.9171 0.9302 0.9346 -6.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.35 0.49 0.52 0.55 0.54 0.41 -
P/RPS 19.68 61.67 32.35 30.53 31.37 33.26 26.35 -17.66%
P/EPS -16.38 1.24 -25.93 -27.50 -35.96 -77.37 -38.32 -43.22%
EY -6.11 80.51 -3.86 -3.64 -2.78 -1.29 -2.61 76.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.33 0.34 0.36 0.35 0.26 10.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 25/08/10 21/05/10 08/02/10 26/11/09 24/09/09 29/05/09 -
Price 0.41 0.35 0.35 0.56 0.58 0.56 0.52 -
P/RPS 21.23 61.67 23.10 32.88 33.08 34.49 33.42 -26.08%
P/EPS -17.67 1.24 -18.52 -29.62 -37.92 -80.23 -48.60 -49.02%
EY -5.66 80.51 -5.40 -3.38 -2.64 -1.25 -2.06 96.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.23 0.37 0.38 0.36 0.34 -1.96%

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