[MPCORP] QoQ TTM Result on 31-Mar-2018 [#3]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -5.3%
YoY- 86.28%
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 18,584 15,920 14,899 9,348 9,578 9,837 10,063 50.35%
PBT -1,305 -1,207 -2,070 -11,600 -10,976 -11,369 -9,981 -74.14%
Tax 56 -63 -95 -255 -282 -255 -255 -
NP -1,249 -1,270 -2,165 -11,855 -11,258 -11,624 -10,236 -75.30%
-
NP to SH -1,249 -1,270 -2,165 -11,855 -11,258 -11,624 -10,236 -75.30%
-
Tax Rate - - - - - - - -
Total Cost 19,833 17,190 17,064 21,203 20,836 21,461 20,299 -1.53%
-
Net Worth 129,446 132,323 135,200 123,693 129,446 132,323 138,076 -4.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 129,446 132,323 135,200 123,693 129,446 132,323 138,076 -4.20%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 287,660 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -6.72% -7.98% -14.53% -126.82% -117.54% -118.17% -101.72% -
ROE -0.96% -0.96% -1.60% -9.58% -8.70% -8.78% -7.41% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.46 5.53 5.18 3.25 3.33 3.42 3.50 50.29%
EPS -0.43 -0.44 -0.75 -4.12 -3.91 -4.04 -3.56 -75.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.47 0.43 0.45 0.46 0.48 -4.20%
Adjusted Per Share Value based on latest NOSH - 287,660
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.46 5.53 5.18 3.25 3.33 3.42 3.50 50.29%
EPS -0.43 -0.44 -0.75 -4.12 -3.91 -4.04 -3.56 -75.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.47 0.43 0.45 0.46 0.48 -4.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.045 0.045 0.045 0.075 0.11 0.15 0.125 -
P/RPS 0.70 0.81 0.87 2.31 3.30 4.39 3.57 -66.14%
P/EPS -10.36 -10.19 -5.98 -1.82 -2.81 -3.71 -3.51 105.35%
EY -9.65 -9.81 -16.72 -54.95 -35.58 -26.94 -28.47 -51.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.10 0.17 0.24 0.33 0.26 -47.02%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 29/11/18 30/08/18 30/05/18 26/02/18 30/11/17 30/08/17 -
Price 0.045 0.045 0.045 0.07 0.095 0.14 0.14 -
P/RPS 0.70 0.81 0.87 2.15 2.85 4.09 4.00 -68.61%
P/EPS -10.36 -10.19 -5.98 -1.70 -2.43 -3.46 -3.93 90.49%
EY -9.65 -9.81 -16.72 -58.87 -41.20 -28.86 -25.42 -47.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.10 0.16 0.21 0.30 0.29 -50.73%

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