[MPCORP] QoQ Quarter Result on 31-Dec-2017 [#2]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 30.21%
YoY- 8.77%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,623 10,272 1,532 1,493 1,602 4,721 1,762 30.34%
PBT -4,592 11,974 -4,809 -3,780 -5,455 2,444 -4,185 6.37%
Tax 32 -95 27 -27 0 -255 0 -
NP -4,560 11,879 -4,782 -3,807 -5,455 2,189 -4,185 5.88%
-
NP to SH -4,560 11,879 -4,782 -3,807 -5,455 2,189 -4,185 5.88%
-
Tax Rate - 0.79% - - - 10.43% - -
Total Cost 7,183 -1,607 6,314 5,300 7,057 2,532 5,947 13.40%
-
Net Worth 132,323 135,200 123,693 129,446 132,323 138,076 135,200 -1.42%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 132,323 135,200 123,693 129,446 132,323 138,076 135,200 -1.42%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 287,660 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -173.85% 115.64% -312.14% -254.99% -340.51% 46.37% -237.51% -
ROE -3.45% 8.79% -3.87% -2.94% -4.12% 1.59% -3.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.91 3.57 0.53 0.52 0.56 1.64 0.61 30.52%
EPS -1.59 4.13 -1.66 -1.32 -1.90 0.76 -1.45 6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.43 0.45 0.46 0.48 0.47 -1.42%
Adjusted Per Share Value based on latest NOSH - 287,660
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.91 3.57 0.53 0.52 0.56 1.64 0.61 30.52%
EPS -1.59 4.13 -1.66 -1.32 -1.90 0.76 -1.45 6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.43 0.45 0.46 0.48 0.47 -1.42%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.045 0.045 0.075 0.11 0.15 0.125 0.16 -
P/RPS 4.94 1.26 14.08 21.19 26.93 7.62 26.12 -67.01%
P/EPS -2.84 1.09 -4.51 -8.31 -7.91 16.43 -11.00 -59.42%
EY -35.23 91.77 -22.17 -12.03 -12.64 6.09 -9.09 146.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.17 0.24 0.33 0.26 0.34 -55.74%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 26/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.045 0.045 0.07 0.095 0.14 0.14 0.12 -
P/RPS 4.94 1.26 13.14 18.30 25.14 8.53 19.59 -60.05%
P/EPS -2.84 1.09 -4.21 -7.18 -7.38 18.40 -8.25 -50.84%
EY -35.23 91.77 -23.75 -13.93 -13.55 5.44 -12.12 103.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.16 0.21 0.30 0.29 0.26 -47.08%

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