[MPCORP] YoY TTM Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 6,560 21,346 9,348 15,513 9,390 18,060 13,896 -11.75% YoY % -69.27% 128.35% -39.74% 65.21% -48.01% 29.97% - Horiz. % 47.21% 153.61% 67.27% 111.64% 67.57% 129.97% 100.00%
PBT -67,279 -751 -11,600 -86,918 -20,865 -7,801 40,365 - YoY % -8,858.59% 93.53% 86.65% -316.57% -167.47% -119.33% - Horiz. % -166.68% -1.86% -28.74% -215.33% -51.69% -19.33% 100.00%
Tax 6,432 274 -255 496 129 -17,348 -60 - YoY % 2,247.45% 207.45% -151.41% 284.50% 100.74% -28,813.33% - Horiz. % -10,720.00% -456.67% 425.00% -826.67% -215.00% 28,913.33% 100.00%
NP -60,847 -477 -11,855 -86,422 -20,736 -25,149 40,305 - YoY % -12,656.18% 95.98% 86.28% -316.77% 17.55% -162.40% - Horiz. % -150.97% -1.18% -29.41% -214.42% -51.45% -62.40% 100.00%
NP to SH -60,847 -477 -11,855 -86,422 -20,736 -25,149 40,305 - YoY % -12,656.18% 95.98% 86.28% -316.77% 17.55% -162.40% - Horiz. % -150.97% -1.18% -29.41% -214.42% -51.45% -62.40% 100.00%
Tax Rate - % - % - % - % - % - % 0.15 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 67,407 21,823 21,203 101,935 30,126 43,209 -26,409 - YoY % 208.88% 2.92% -79.20% 238.36% -30.28% 263.61% - Horiz. % -255.24% -82.63% -80.29% -385.99% -114.07% -163.61% 100.00%
Net Worth 63,285 123,693 123,693 135,200 221,498 244,511 267,523 -21.34% YoY % -48.84% 0.00% -8.51% -38.96% -9.41% -8.60% - Horiz. % 23.66% 46.24% 46.24% 50.54% 82.80% 91.40% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 63,285 123,693 123,693 135,200 221,498 244,511 267,523 -21.34% YoY % -48.84% 0.00% -8.51% -38.96% -9.41% -8.60% - Horiz. % 23.66% 46.24% 46.24% 50.54% 82.80% 91.40% 100.00%
NOSH 287,660 287,660 287,660 287,660 287,660 287,660 287,660 - YoY % 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -927.55 % -2.23 % -126.82 % -557.09 % -220.83 % -139.25 % 290.05 % - YoY % -41,494.17% 98.24% 77.24% -152.27% -58.59% -148.01% - Horiz. % -319.79% -0.77% -43.72% -192.07% -76.14% -48.01% 100.00%
ROE -96.15 % -0.39 % -9.58 % -63.92 % -9.36 % -10.29 % 15.07 % - YoY % -24,553.85% 95.93% 85.01% -582.91% 9.04% -168.28% - Horiz. % -638.02% -2.59% -63.57% -424.15% -62.11% -68.28% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.28 7.42 3.25 5.39 3.26 6.28 4.83 -11.75% YoY % -69.27% 128.31% -39.70% 65.34% -48.09% 30.02% - Horiz. % 47.20% 153.62% 67.29% 111.59% 67.49% 130.02% 100.00%
EPS -21.15 -0.17 -4.12 -30.04 -7.21 -8.74 14.01 - YoY % -12,341.18% 95.87% 86.28% -316.64% 17.51% -162.38% - Horiz. % -150.96% -1.21% -29.41% -214.42% -51.46% -62.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2200 0.4300 0.4300 0.4700 0.7700 0.8500 0.9300 -21.34% YoY % -48.84% 0.00% -8.51% -38.96% -9.41% -8.60% - Horiz. % 23.66% 46.24% 46.24% 50.54% 82.80% 91.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 287,660 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2.28 7.42 3.25 5.39 3.26 6.28 4.83 -11.75% YoY % -69.27% 128.31% -39.70% 65.34% -48.09% 30.02% - Horiz. % 47.20% 153.62% 67.29% 111.59% 67.49% 130.02% 100.00%
EPS -21.15 -0.17 -4.12 -30.04 -7.21 -8.74 14.01 - YoY % -12,341.18% 95.87% 86.28% -316.64% 17.51% -162.38% - Horiz. % -150.96% -1.21% -29.41% -214.42% -51.46% -62.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2200 0.4300 0.4300 0.4700 0.7700 0.8500 0.9300 -21.34% YoY % -48.84% 0.00% -8.51% -38.96% -9.41% -8.60% - Horiz. % 23.66% 46.24% 46.24% 50.54% 82.80% 91.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0550 0.0450 0.0750 0.1600 0.1800 0.1950 0.4650 -
P/RPS 2.41 0.61 2.31 2.97 5.51 3.11 9.63 -20.60% YoY % 295.08% -73.59% -22.22% -46.10% 77.17% -67.71% - Horiz. % 25.03% 6.33% 23.99% 30.84% 57.22% 32.29% 100.00%
P/EPS -0.26 -27.14 -1.82 -0.53 -2.50 -2.23 3.32 - YoY % 99.04% -1,391.21% -243.40% 78.80% -12.11% -167.17% - Horiz. % -7.83% -817.47% -54.82% -15.96% -75.30% -67.17% 100.00%
EY -384.59 -3.68 -54.95 -187.77 -40.05 -44.83 30.13 - YoY % -10,350.81% 93.30% 70.74% -368.84% 10.66% -248.79% - Horiz. % -1,276.44% -12.21% -182.38% -623.20% -132.92% -148.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.10 0.17 0.34 0.23 0.23 0.50 -10.90% YoY % 150.00% -41.18% -50.00% 47.83% 0.00% -54.00% - Horiz. % 50.00% 20.00% 34.00% 68.00% 46.00% 46.00% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 23/06/20 30/05/19 30/05/18 31/05/17 17/05/16 29/05/15 26/05/14 -
Price 0.0900 0.0450 0.0700 0.1200 0.2050 0.2000 0.4550 -
P/RPS 3.95 0.61 2.15 2.23 6.28 3.19 9.42 -13.47% YoY % 547.54% -71.63% -3.59% -64.49% 96.87% -66.14% - Horiz. % 41.93% 6.48% 22.82% 23.67% 66.67% 33.86% 100.00%
P/EPS -0.43 -27.14 -1.70 -0.40 -2.84 -2.29 3.25 - YoY % 98.42% -1,496.47% -325.00% 85.92% -24.02% -170.46% - Horiz. % -13.23% -835.08% -52.31% -12.31% -87.38% -70.46% 100.00%
EY -235.03 -3.68 -58.87 -250.36 -35.16 -43.71 30.79 - YoY % -6,286.68% 93.75% 76.49% -612.06% 19.56% -241.96% - Horiz. % -763.33% -11.95% -191.20% -813.12% -114.19% -141.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.41 0.10 0.16 0.26 0.27 0.24 0.49 -2.92% YoY % 310.00% -37.50% -38.46% -3.70% 12.50% -51.02% - Horiz. % 83.67% 20.41% 32.65% 53.06% 55.10% 48.98% 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
MP Corp Q3 2019 report.pdf 
