[MPCORP] QoQ TTM Result on 30-Sep-2020 [#1]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -335.14%
YoY- 87.73%
Quarter Report
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 10,485 12,332 9,310 6,969 6,667 6,560 11,898 -8.08%
PBT -6,770 -5,041 -16,556 -18,373 -7,065 -67,279 -59,595 -76.57%
Tax 363 427 10,624 10,397 10,457 6,432 -3,588 -
NP -6,407 -4,614 -5,932 -7,976 3,392 -60,847 -63,183 -78.28%
-
NP to SH -6,407 -4,614 -5,932 -7,976 3,392 -60,847 -63,183 -78.28%
-
Tax Rate - - - - - - - -
Total Cost 16,892 16,946 15,242 14,945 3,275 67,407 75,081 -63.04%
-
Net Worth 51,778 57,532 60,408 60,408 57,532 63,285 66,161 -15.08%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 51,778 57,532 60,408 60,408 57,532 63,285 66,161 -15.08%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 287,660 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -61.11% -37.41% -63.72% -114.45% 50.88% -927.55% -531.04% -
ROE -12.37% -8.02% -9.82% -13.20% 5.90% -96.15% -95.50% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.64 4.29 3.24 2.42 2.32 2.28 4.14 -8.23%
EPS -2.23 -1.60 -2.06 -2.77 1.18 -21.15 -21.96 -78.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.21 0.21 0.20 0.22 0.23 -15.08%
Adjusted Per Share Value based on latest NOSH - 287,660
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.64 4.29 3.24 2.42 2.32 2.28 4.14 -8.23%
EPS -2.23 -1.60 -2.06 -2.77 1.18 -21.15 -21.96 -78.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.21 0.21 0.20 0.22 0.23 -15.08%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.15 0.175 0.20 0.17 0.085 0.055 0.10 -
P/RPS 4.12 4.08 6.18 7.02 3.67 2.41 2.42 42.62%
P/EPS -6.73 -10.91 -9.70 -6.13 7.21 -0.26 -0.46 499.16%
EY -14.85 -9.17 -10.31 -16.31 13.87 -384.59 -219.64 -83.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.95 0.81 0.43 0.25 0.43 55.08%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 14/09/21 25/05/21 23/02/21 26/11/20 26/08/20 23/06/20 27/02/20 -
Price 0.15 0.14 0.17 0.195 0.105 0.09 0.12 -
P/RPS 4.12 3.27 5.25 8.05 4.53 3.95 2.90 26.40%
P/EPS -6.73 -8.73 -8.24 -7.03 8.90 -0.43 -0.55 431.81%
EY -14.85 -11.46 -12.13 -14.22 11.23 -235.03 -183.04 -81.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.70 0.81 0.93 0.53 0.41 0.52 36.61%

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