[MPCORP] QoQ TTM Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 6,969 6,667 6,560 11,898 15,045 14,615 21,346 -52.49% QoQ % 4.53% 1.63% -44.86% -20.92% 2.94% -31.53% - Horiz. % 32.65% 31.23% 30.73% 55.74% 70.48% 68.47% 100.00%
PBT -18,373 -7,065 -67,279 -59,595 -61,502 -77,907 -751 737.85% QoQ % -160.06% 89.50% -12.89% 3.10% 21.06% -10,273.77% - Horiz. % 2,446.47% 940.75% 8,958.59% 7,935.42% 8,189.35% 10,373.77% 100.00%
Tax 10,397 10,457 6,432 -3,588 -3,501 -3,529 274 1,021.75% QoQ % -0.57% 62.58% 279.26% -2.49% 0.79% -1,387.96% - Horiz. % 3,794.53% 3,816.42% 2,347.45% -1,309.49% -1,277.74% -1,287.96% 100.00%
NP -7,976 3,392 -60,847 -63,183 -65,003 -81,436 -477 550.55% QoQ % -335.14% 105.57% 3.70% 2.80% 20.18% -16,972.54% - Horiz. % 1,672.12% -711.11% 12,756.18% 13,245.91% 13,627.46% 17,072.54% 100.00%
NP to SH -7,976 3,392 -60,847 -63,183 -65,003 -81,436 -477 550.55% QoQ % -335.14% 105.57% 3.70% 2.80% 20.18% -16,972.54% - Horiz. % 1,672.12% -711.11% 12,756.18% 13,245.91% 13,627.46% 17,072.54% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 14,945 3,275 67,407 75,081 80,048 96,051 21,823 -22.25% QoQ % 356.34% -95.14% -10.22% -6.21% -16.66% 340.14% - Horiz. % 68.48% 15.01% 308.88% 344.05% 366.81% 440.14% 100.00%
Net Worth 60,408 57,532 63,285 66,161 66,161 54,655 123,693 -37.90% QoQ % 5.00% -9.09% -4.35% 0.00% 21.05% -55.81% - Horiz. % 48.84% 46.51% 51.16% 53.49% 53.49% 44.19% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 60,408 57,532 63,285 66,161 66,161 54,655 123,693 -37.90% QoQ % 5.00% -9.09% -4.35% 0.00% 21.05% -55.81% - Horiz. % 48.84% 46.51% 51.16% 53.49% 53.49% 44.19% 100.00%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 287,660 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -114.45 % 50.88 % -927.55 % -531.04 % -432.06 % -557.21 % -2.23 % 1,271.17% QoQ % -324.94% 105.49% -74.67% -22.91% 22.46% -24,887.00% - Horiz. % 5,132.29% -2,281.61% 41,594.17% 23,813.45% 19,374.89% 24,987.00% 100.00%
ROE -13.20 % 5.90 % -96.15 % -95.50 % -98.25 % -149.00 % -0.39 % 939.65% QoQ % -323.73% 106.14% -0.68% 2.80% 34.06% -38,105.13% - Horiz. % 3,384.62% -1,512.82% 24,653.85% 24,487.18% 25,192.31% 38,205.13% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.42 2.32 2.28 4.14 5.23 5.08 7.42 -52.52% QoQ % 4.31% 1.75% -44.93% -20.84% 2.95% -31.54% - Horiz. % 32.61% 31.27% 30.73% 55.80% 70.49% 68.46% 100.00%
EPS -2.77 1.18 -21.15 -21.96 -22.60 -28.31 -0.17 539.46% QoQ % -334.75% 105.58% 3.69% 2.83% 20.17% -16,552.94% - Horiz. % 1,629.41% -694.12% 12,441.18% 12,917.65% 13,294.12% 16,652.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.2000 0.2200 0.2300 0.2300 0.1900 0.4300 -37.90% QoQ % 5.00% -9.09% -4.35% 0.00% 21.05% -55.81% - Horiz. % 48.84% 46.51% 51.16% 53.49% 53.49% 44.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 287,660 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.42 2.32 2.28 4.14 5.23 5.08 7.42 -52.52% QoQ % 4.31% 1.75% -44.93% -20.84% 2.95% -31.54% - Horiz. % 32.61% 31.27% 30.73% 55.80% 70.49% 68.46% 100.00%
EPS -2.77 1.18 -21.15 -21.96 -22.60 -28.31 -0.17 539.46% QoQ % -334.75% 105.58% 3.69% 2.83% 20.17% -16,552.94% - Horiz. % 1,629.41% -694.12% 12,441.18% 12,917.65% 13,294.12% 16,652.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.2000 0.2200 0.2300 0.2300 0.1900 0.4300 -37.90% QoQ % 5.00% -9.09% -4.35% 0.00% 21.05% -55.81% - Horiz. % 48.84% 46.51% 51.16% 53.49% 53.49% 44.19% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/03 30/06/20 31/06/00 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1700 0.0850 0.0550 0.1000 0.1000 0.0450 0.0450 -
P/RPS 7.02 3.67 2.41 2.42 1.91 0.89 0.61 407.46% QoQ % 91.28% 52.28% -0.41% 26.70% 114.61% 45.90% - Horiz. % 1,150.82% 601.64% 395.08% 396.72% 313.11% 145.90% 100.00%
P/EPS -6.13 7.21 -0.26 -0.46 -0.44 -0.16 -27.14 -62.81% QoQ % -185.02% 2,873.08% 43.48% -4.55% -175.00% 99.41% - Horiz. % 22.59% -26.57% 0.96% 1.69% 1.62% 0.59% 100.00%
EY -16.31 13.87 -384.59 -219.64 -225.97 -629.11 -3.68 169.09% QoQ % -217.59% 103.61% -75.10% 2.80% 64.08% -16,995.38% - Horiz. % 443.21% -376.90% 10,450.81% 5,968.48% 6,140.49% 17,095.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.81 0.43 0.25 0.43 0.43 0.24 0.10 301.79% QoQ % 88.37% 72.00% -41.86% 0.00% 79.17% 140.00% - Horiz. % 810.00% 430.00% 250.00% 430.00% 430.00% 240.00% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 23/06/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 0.1950 0.1050 0.0900 0.1200 0.0800 0.1150 0.0450 -
P/RPS 8.05 4.53 3.95 2.90 1.53 2.26 0.61 455.82% QoQ % 77.70% 14.68% 36.21% 89.54% -32.30% 270.49% - Horiz. % 1,319.67% 742.62% 647.54% 475.41% 250.82% 370.49% 100.00%
P/EPS -7.03 8.90 -0.43 -0.55 -0.35 -0.41 -27.14 -59.27% QoQ % -178.99% 2,169.77% 21.82% -57.14% 14.63% 98.49% - Horiz. % 25.90% -32.79% 1.58% 2.03% 1.29% 1.51% 100.00%
EY -14.22 11.23 -235.03 -183.04 -282.46 -246.17 -3.68 145.64% QoQ % -226.63% 104.78% -28.40% 35.20% -14.74% -6,589.40% - Horiz. % 386.41% -305.16% 6,386.68% 4,973.91% 7,675.54% 6,689.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.93 0.53 0.41 0.52 0.35 0.61 0.10 340.44% QoQ % 75.47% 29.27% -21.15% 48.57% -42.62% 510.00% - Horiz. % 930.00% 530.00% 410.00% 520.00% 350.00% 610.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MPCorp Q2 2020 Financial Report (1).pdf 
