[MPCORP] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 26.34%
YoY- -161.24%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 11,572 12,472 18,060 17,643 17,072 16,926 13,896 -11.47%
PBT -14,347 -14,558 -7,801 -4,547 -12,366 -14,321 40,365 -
Tax 60 0 -17,348 -17,339 -17,347 -17,337 -60 -
NP -14,287 -14,558 -25,149 -21,886 -29,713 -31,658 40,305 -
-
NP to SH -14,287 -14,558 -25,149 -21,886 -29,713 -31,658 40,305 -
-
Tax Rate - - - - - - 0.15% -
Total Cost 25,859 27,030 43,209 39,529 46,785 48,584 -26,409 -
-
Net Worth 230,128 23,588 244,511 250,264 247,387 25,026 267,523 -9.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 230,128 23,588 244,511 250,264 247,387 25,026 267,523 -9.54%
NOSH 287,660 28,766 287,660 287,660 287,660 28,766 287,660 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -123.46% -116.73% -139.25% -124.05% -174.05% -187.04% 290.05% -
ROE -6.21% -61.72% -10.29% -8.75% -12.01% -126.50% 15.07% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.02 43.36 6.28 6.13 5.93 58.84 4.83 -11.50%
EPS -4.97 -50.61 -8.74 -7.61 -10.33 -110.05 14.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.85 0.87 0.86 0.87 0.93 -9.54%
Adjusted Per Share Value based on latest NOSH - 287,660
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.02 4.34 6.28 6.13 5.93 5.88 4.83 -11.50%
EPS -4.97 -5.06 -8.74 -7.61 -10.33 -11.01 14.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.082 0.85 0.87 0.86 0.087 0.93 -9.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.16 0.185 0.195 0.21 0.435 0.48 0.465 -
P/RPS 3.98 0.43 3.11 3.42 7.33 0.82 9.63 -44.48%
P/EPS -3.22 -0.37 -2.23 -2.76 -4.21 -0.44 3.32 -
EY -31.04 -273.56 -44.83 -36.23 -23.75 -229.28 30.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.23 0.24 0.51 0.55 0.50 -45.68%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 28/08/15 29/05/15 17/02/15 01/12/14 29/08/14 26/05/14 -
Price 0.175 0.145 0.20 0.28 0.335 0.48 0.455 -
P/RPS 4.35 0.33 3.19 4.57 5.64 0.82 9.42 -40.22%
P/EPS -3.52 -0.29 -2.29 -3.68 -3.24 -0.44 3.25 -
EY -28.38 -349.02 -43.71 -27.17 -30.83 -229.28 30.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.24 0.32 0.39 0.55 0.49 -41.33%

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