[MEDIA] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 280,666 306,189 288,514 328,769 272,200 318,634 316,760 -7.76% QoQ % -8.34% 6.13% -12.24% 20.78% -14.57% 0.59% - Horiz. % 88.61% 96.66% 91.08% 103.79% 85.93% 100.59% 100.00%
PBT -22,545 -328,770 -101,795 -135,603 -39,360 -4,839 -112,203 -65.73% QoQ % 93.14% -222.97% 24.93% -244.52% -713.39% 95.69% - Horiz. % 20.09% 293.01% 90.72% 120.86% 35.08% 4.31% 100.00%
Tax -454 -55,971 -3,382 -2,783 -2,001 6,705 -1,059 -43.17% QoQ % 99.19% -1,554.97% -21.52% -39.08% -129.84% 733.14% - Horiz. % 42.87% 5,285.27% 319.36% 262.80% 188.95% -633.14% 100.00%
NP -22,999 -384,741 -105,177 -138,386 -41,361 1,866 -113,262 -65.49% QoQ % 94.02% -265.80% 24.00% -234.58% -2,316.56% 101.65% - Horiz. % 20.31% 339.69% 92.86% 122.18% 36.52% -1.65% 100.00%
NP to SH -21,826 -378,152 -101,085 -132,909 -38,465 4,996 -109,357 -65.88% QoQ % 94.23% -274.09% 23.94% -245.53% -869.92% 104.57% - Horiz. % 19.96% 345.80% 92.44% 121.54% 35.17% -4.57% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 303,665 690,930 393,691 467,155 313,561 316,768 430,022 -20.72% QoQ % -56.05% 75.50% -15.73% 48.98% -1.01% -26.34% - Horiz. % 70.62% 160.67% 91.55% 108.64% 72.92% 73.66% 100.00%
Net Worth 744,821 766,672 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 -36.72% QoQ % -2.85% -33.03% -8.11% -12.46% -2.63% -1.16% - Horiz. % 50.37% 51.85% 77.42% 84.25% 96.23% 98.84% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - 44,367 22,183 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
Div Payout % - % - % - % - % - % 888.06 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 744,821 766,672 1,144,795 1,245,842 1,423,091 1,461,580 1,478,772 -36.72% QoQ % -2.85% -33.03% -8.11% -12.46% -2.63% -1.16% - Horiz. % 50.37% 51.85% 77.42% 84.25% 96.23% 98.84% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 - 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -8.19 % -125.65 % -36.45 % -42.09 % -15.20 % 0.59 % -35.76 % -62.60% QoQ % 93.48% -244.72% 13.40% -176.91% -2,676.27% 101.65% - Horiz. % 22.90% 351.37% 101.93% 117.70% 42.51% -1.65% 100.00%
ROE -2.93 % -49.32 % -8.83 % -10.67 % -2.70 % 0.34 % -7.40 % -46.11% QoQ % 94.06% -458.55% 17.24% -295.19% -894.12% 104.59% - Horiz. % 39.59% 666.49% 119.32% 144.19% 36.49% -4.59% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 25.30 27.60 26.01 29.64 24.54 28.73 28.56 -7.77% QoQ % -8.33% 6.11% -12.25% 20.78% -14.58% 0.60% - Horiz. % 88.59% 96.64% 91.07% 103.78% 85.92% 100.60% 100.00%
EPS -1.97 -34.09 -9.11 -11.98 -3.47 0.45 -9.86 -65.86% QoQ % 94.22% -274.20% 23.96% -245.24% -871.11% 104.56% - Horiz. % 19.98% 345.74% 92.39% 121.50% 35.19% -4.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 0.6715 0.6912 1.0321 1.1232 1.2830 1.3177 1.3332 -36.72% QoQ % -2.85% -33.03% -8.11% -12.46% -2.63% -1.16% - Horiz. % 50.37% 51.85% 77.42% 84.25% 96.23% 98.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 25.30 27.60 26.01 29.64 24.54 28.73 28.56 -7.77% QoQ % -8.33% 6.11% -12.25% 20.78% -14.58% 0.60% - Horiz. % 88.59% 96.64% 91.07% 103.78% 85.92% 100.60% 100.00%
EPS -1.97 -34.09 -9.11 -11.98 -3.47 0.45 -9.86 -65.86% QoQ % 94.22% -274.20% 23.96% -245.24% -871.11% 104.56% - Horiz. % 19.98% 345.74% 92.39% 121.50% 35.19% -4.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 0.6715 0.6912 1.0321 1.1232 1.2830 1.3177 1.3332 -36.72% QoQ % -2.85% -33.03% -8.11% -12.46% -2.63% -1.16% - Horiz. % 50.37% 51.85% 77.42% 84.25% 96.23% 98.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3800 0.7600 0.8050 0.9400 1.1500 1.1500 1.3200 -
P/RPS 1.50 2.75 3.09 3.17 4.69 4.00 4.62 -52.79% QoQ % -45.45% -11.00% -2.52% -32.41% 17.25% -13.42% - Horiz. % 32.47% 59.52% 66.88% 68.61% 101.52% 86.58% 100.00%
P/EPS -19.31 -2.23 -8.83 -7.84 -33.16 255.32 -13.39 27.67% QoQ % -765.92% 74.75% -12.63% 76.36% -112.99% 2,006.80% - Horiz. % 144.21% 16.65% 65.94% 58.55% 247.65% -1,906.80% 100.00%
EY -5.18 -44.86 -11.32 -12.75 -3.02 0.39 -7.47 -21.67% QoQ % 88.45% -296.29% 11.22% -322.19% -874.36% 105.22% - Horiz. % 69.34% 600.54% 151.54% 170.68% 40.43% -5.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.48 1.52 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 128.95% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 228.95% 100.00%
P/NAPS 0.57 1.10 0.78 0.84 0.90 0.87 0.99 -30.81% QoQ % -48.18% 41.03% -7.14% -6.67% 3.45% -12.12% - Horiz. % 57.58% 111.11% 78.79% 84.85% 90.91% 87.88% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 22/02/18 29/11/17 14/08/17 29/05/17 23/02/17 29/11/16 -
Price 0.3600 0.6200 0.6950 0.7450 1.1100 1.0500 1.2100 -
P/RPS 1.42 2.25 2.67 2.51 4.52 3.66 4.24 -51.81% QoQ % -36.89% -15.73% 6.37% -44.47% 23.50% -13.68% - Horiz. % 33.49% 53.07% 62.97% 59.20% 106.60% 86.32% 100.00%
P/EPS -18.30 -1.82 -7.63 -6.22 -32.01 233.12 -12.27 30.57% QoQ % -905.49% 76.15% -22.67% 80.57% -113.73% 1,999.92% - Horiz. % 149.14% 14.83% 62.18% 50.69% 260.88% -1,899.92% 100.00%
EY -5.47 -54.99 -13.11 -16.08 -3.12 0.43 -8.15 -23.36% QoQ % 90.05% -319.45% 18.47% -415.38% -825.58% 105.28% - Horiz. % 67.12% 674.72% 160.86% 197.30% 38.28% -5.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.81 1.65 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 130.91% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 230.91% 100.00%
P/NAPS 0.54 0.90 0.67 0.66 0.87 0.80 0.91 -29.41% QoQ % -40.00% 34.33% 1.52% -24.14% 8.75% -12.09% - Horiz. % 59.34% 98.90% 73.63% 72.53% 95.60% 87.91% 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
MPB-BursaQ2FY17-FINAL.pdf 
