[MERGE] QoQ Cumulative Quarter Result on 2017-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 9,084 24,560 18,222 11,413 6,099 87,498 71,099 -74.73% QoQ % -63.01% 34.78% 59.66% 87.13% -93.03% 23.07% - Horiz. % 12.78% 34.54% 25.63% 16.05% 8.58% 123.07% 100.00%
PBT -194 -10,401 -4,003 -2,307 -1,607 2,695 1,129 - QoQ % 98.13% -159.83% -73.52% -43.56% -159.63% 138.71% - Horiz. % -17.18% -921.26% -354.56% -204.34% -142.34% 238.71% 100.00%
Tax -12 125 31 -4 -1 -1,010 -386 -90.18% QoQ % -109.60% 303.23% 875.00% -300.00% 99.90% -161.66% - Horiz. % 3.11% -32.38% -8.03% 1.04% 0.26% 261.66% 100.00%
NP -206 -10,276 -3,972 -2,311 -1,608 1,685 743 - QoQ % 98.00% -158.71% -71.87% -43.72% -195.43% 126.78% - Horiz. % -27.73% -1,383.04% -534.59% -311.04% -216.42% 226.78% 100.00%
NP to SH -461 -10,108 -3,734 -2,017 -1,395 1,622 640 - QoQ % 95.44% -170.70% -85.13% -44.59% -186.00% 153.44% - Horiz. % -72.03% -1,579.38% -583.44% -315.16% -217.97% 253.44% 100.00%
Tax Rate - % - % - % - % - % 37.48 % 34.19 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.62% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 109.62% 100.00%
Total Cost 9,290 34,836 22,194 13,724 7,707 85,813 70,356 -74.17% QoQ % -73.33% 56.96% 61.72% 78.07% -91.02% 21.97% - Horiz. % 13.20% 49.51% 31.55% 19.51% 10.95% 121.97% 100.00%
Net Worth 50,250 50,919 56,950 58,959 59,629 60,970 59,629 -10.81% QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% - Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - - 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 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 50,250 50,919 56,950 58,959 59,629 60,970 59,629 -10.81% QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% - Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 - 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 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.27 % -41.84 % -21.80 % -20.25 % -26.36 % 1.93 % 1.05 % - QoQ % 94.57% -91.93% -7.65% 23.18% -1,465.80% 83.81% - Horiz. % -216.19% -3,984.76% -2,076.19% -1,928.57% -2,510.48% 183.81% 100.00%
ROE -0.92 % -19.85 % -6.56 % -3.42 % -2.34 % 2.66 % 1.07 % - QoQ % 95.37% -202.59% -91.81% -46.15% -187.97% 148.60% - Horiz. % -85.98% -1,855.14% -613.08% -319.63% -218.69% 248.60% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.56 36.66 27.20 17.03 9.10 130.59 106.12 -74.73% QoQ % -63.01% 34.78% 59.72% 87.14% -93.03% 23.06% - Horiz. % 12.78% 34.55% 25.63% 16.05% 8.58% 123.06% 100.00%
EPS -0.69 -15.09 -5.57 -3.01 -2.08 2.42 0.96 - QoQ % 95.43% -170.92% -85.05% -44.71% -185.95% 152.08% - Horiz. % -71.88% -1,571.88% -580.21% -313.54% -216.67% 252.08% 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 0.7500 0.7600 0.8500 0.8800 0.8900 0.9100 0.8900 -10.81% QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% - Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 66,923 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.56 36.66 27.20 17.03 9.10 130.59 106.12 -74.73% QoQ % -63.01% 34.78% 59.72% 87.14% -93.03% 23.06% - Horiz. % 12.78% 34.55% 25.63% 16.05% 8.58% 123.06% 100.00%
EPS -0.69 -15.09 -5.57 -3.01 -2.08 2.42 0.96 - QoQ % 95.43% -170.92% -85.05% -44.71% -185.95% 152.08% - Horiz. % -71.88% -1,571.88% -580.21% -313.54% -216.67% 252.08% 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 0.7500 0.7600 0.8500 0.8800 0.8900 0.9100 0.8900 -10.81% QoQ % -1.32% -10.59% -3.41% -1.12% -2.20% 2.25% - Horiz. % 84.27% 85.39% 95.51% 98.88% 100.00% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2650 0.2850 0.3400 0.3550 0.4650 0.3200 0.3400 -
P/RPS 1.95 0.78 1.25 2.08 5.11 0.25 0.32 234.73% QoQ % 150.00% -37.60% -39.90% -59.30% 1,944.00% -21.87% - Horiz. % 609.38% 243.75% 390.62% 650.00% 1,596.88% 78.12% 100.00%
P/EPS -38.51 -1.89 -6.10 -11.79 -22.33 13.22 35.59 - QoQ % -1,937.57% 69.02% 48.26% 47.20% -268.91% -62.85% - Horiz. % -108.20% -5.31% -17.14% -33.13% -62.74% 37.15% 100.00%
EY -2.60 -52.94 -16.39 -8.48 -4.48 7.57 2.81 - QoQ % 95.09% -223.00% -93.28% -89.29% -159.18% 169.40% - Horiz. % -92.53% -1,883.99% -583.27% -301.78% -159.43% 269.40% 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 0.35 0.38 0.40 0.40 0.52 0.35 0.38 -5.35% QoQ % -7.89% -5.00% 0.00% -23.08% 48.57% -7.89% - Horiz. % 92.11% 100.00% 105.26% 105.26% 136.84% 92.11% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 21/02/17 -
Price 0.2850 0.2700 0.3300 0.3750 0.4500 0.3550 0.3150 -
P/RPS 2.10 0.74 1.21 2.20 4.94 0.27 0.30 267.24% QoQ % 183.78% -38.84% -45.00% -55.47% 1,729.63% -10.00% - Horiz. % 700.00% 246.67% 403.33% 733.33% 1,646.67% 90.00% 100.00%
P/EPS -41.42 -1.79 -5.92 -12.46 -21.61 14.66 32.98 - QoQ % -2,213.97% 69.76% 52.49% 42.34% -247.41% -55.55% - Horiz. % -125.59% -5.43% -17.95% -37.78% -65.52% 44.45% 100.00%
EY -2.41 -55.88 -16.89 -8.03 -4.63 6.82 3.03 - QoQ % 95.69% -230.85% -110.34% -73.43% -167.89% 125.08% - Horiz. % -79.54% -1,844.22% -557.43% -265.02% -152.81% 225.08% 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 0.38 0.36 0.39 0.43 0.51 0.39 0.35 5.65% QoQ % 5.56% -7.69% -9.30% -15.69% 30.77% 11.43% - Horiz. % 108.57% 102.86% 111.43% 122.86% 145.71% 111.43% 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
MEB Consol Q2 30 Sept 2017.pdf 
