[MPCORP] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 58.3%
YoY- 37.08%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 6,408 7,312 8,736 12,336 11,752 12,432 12,732 -10.80%
PBT -21,820 -16,268 -12,116 -12,960 -20,780 -20,916 -12,852 9.21%
Tax 0 0 0 -240 -200 -236 -28 -
NP -21,820 -16,268 -12,116 -13,200 -20,980 -21,152 -12,880 9.17%
-
NP to SH -21,820 -16,268 -12,116 -13,200 -20,980 -21,152 -11,308 11.56%
-
Tax Rate - - - - - - - -
Total Cost 28,228 23,580 20,852 25,536 32,732 33,584 25,612 1.63%
-
Net Worth 132,323 144,219 230,128 247,387 276,153 238,757 343,278 -14.67%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 132,323 144,219 230,128 247,387 276,153 238,757 343,278 -14.67%
NOSH 287,660 28,766 287,660 287,660 287,660 287,660 288,469 -0.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -340.51% -222.48% -138.69% -107.00% -178.52% -170.14% -101.16% -
ROE -16.49% -11.28% -5.26% -5.34% -7.60% -8.86% -3.29% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.23 2.54 3.04 4.29 4.09 4.32 4.41 -10.73%
EPS -7.60 -5.64 -4.20 -4.60 -7.28 -7.36 -3.92 11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 0.80 0.86 0.96 0.83 1.19 -14.63%
Adjusted Per Share Value based on latest NOSH - 287,660
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.23 2.54 3.04 4.29 4.09 4.32 4.43 -10.80%
EPS -7.60 -5.66 -4.20 -4.60 -7.28 -7.36 -3.93 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.5014 0.80 0.86 0.96 0.83 1.1933 -14.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.15 0.155 0.16 0.435 0.46 0.29 0.29 -
P/RPS 6.73 4.29 5.27 10.14 11.26 6.71 6.57 0.40%
P/EPS -1.98 -2.75 -3.80 -9.48 -6.31 -3.94 -7.40 -19.71%
EY -50.57 -36.38 -26.32 -10.55 -15.86 -25.36 -13.52 24.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.20 0.51 0.48 0.35 0.24 5.44%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 24/11/15 01/12/14 25/11/13 29/11/12 30/11/11 -
Price 0.14 0.145 0.175 0.335 0.405 0.28 0.33 -
P/RPS 6.28 4.02 5.76 7.81 9.91 6.48 7.48 -2.86%
P/EPS -1.85 -2.57 -4.15 -7.30 -5.55 -3.81 -8.42 -22.30%
EY -54.18 -38.89 -24.07 -13.70 -18.01 -26.26 -11.88 28.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.22 0.39 0.42 0.34 0.28 1.15%

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