[MMAG] YoY Quarter Result on 2015-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 11,120 39,081 71,328 56,850 95,708 168,937 143,723 -34.71% YoY % -71.55% -45.21% 25.47% -40.60% -43.35% 17.54% - Horiz. % 7.74% 27.19% 49.63% 39.56% 66.59% 117.54% 100.00%
PBT -2,885 -1,962 -3,100 -4,281 -11,213 -4,465 -827 23.14% YoY % -47.04% 36.71% 27.59% 61.82% -151.13% -439.90% - Horiz. % 348.85% 237.24% 374.85% 517.65% 1,355.86% 539.90% 100.00%
Tax 0 -27 0 0 0 356 -226 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 257.52% - Horiz. % -0.00% 11.95% -0.00% -0.00% -0.00% -157.52% 100.00%
NP -2,885 -1,989 -3,100 -4,281 -11,213 -4,109 -1,053 18.28% YoY % -45.05% 35.84% 27.59% 61.82% -172.89% -290.22% - Horiz. % 273.98% 188.89% 294.40% 406.55% 1,064.86% 390.22% 100.00%
NP to SH -2,836 -2,012 -3,099 -4,247 -11,192 -4,108 -985 19.26% YoY % -40.95% 35.08% 27.03% 62.05% -172.44% -317.06% - Horiz. % 287.92% 204.26% 314.62% 431.17% 1,136.24% 417.06% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 14,005 41,070 74,428 61,131 106,921 173,046 144,776 -32.23% YoY % -65.90% -44.82% 21.75% -42.83% -38.21% 19.53% - Horiz. % 9.67% 28.37% 51.41% 42.22% 73.85% 119.53% 100.00%
Net Worth 109,510 18,081 63,045 78,805 91,595 71,129 50,727 13.68% YoY % 505.66% -71.32% -20.00% -13.96% 28.77% 40.22% - Horiz. % 215.88% 35.64% 124.28% 155.35% 180.56% 140.22% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - - 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 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 109,510 18,081 63,045 78,805 91,595 71,129 50,727 13.68% YoY % 505.66% -71.32% -20.00% -13.96% 28.77% 40.22% - Horiz. % 215.88% 35.64% 124.28% 155.35% 180.56% 140.22% 100.00%
NOSH 523,723 268,266 968,437 943,777 895,360 760,740 547,222 -0.73% YoY % 95.22% -72.30% 2.61% 5.41% 17.70% 39.02% - Horiz. % 95.71% 49.02% 176.97% 172.47% 163.62% 139.02% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -25.94 % -5.09 % -4.35 % -7.53 % -11.72 % -2.43 % -0.73 % 81.27% YoY % -409.63% -17.01% 42.23% 35.75% -382.30% -232.88% - Horiz. % 3,553.42% 697.26% 595.89% 1,031.51% 1,605.48% 332.88% 100.00%
ROE -2.59 % -11.13 % -4.92 % -5.39 % -12.22 % -5.78 % -1.94 % 4.93% YoY % 76.73% -126.22% 8.72% 55.89% -111.42% -197.94% - Horiz. % 133.51% 573.71% 253.61% 277.84% 629.90% 297.94% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.12 14.57 7.37 6.02 10.69 22.21 26.26 -34.25% YoY % -85.45% 97.69% 22.43% -43.69% -51.87% -15.42% - Horiz. % 8.07% 55.48% 28.07% 22.92% 40.71% 84.58% 100.00%
EPS -0.54 -0.75 -0.32 -0.45 -1.25 -0.54 -0.18 20.08% YoY % 28.00% -134.38% 28.89% 64.00% -131.48% -200.00% - Horiz. % 300.00% 416.67% 177.78% 250.00% 694.44% 300.00% 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 0.2091 0.0674 0.0651 0.0835 0.1023 0.0935 0.0927 14.51% YoY % 210.24% 3.53% -22.04% -18.38% 9.41% 0.86% - Horiz. % 225.57% 72.71% 70.23% 90.08% 110.36% 100.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,057,483 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.05 3.70 6.75 5.38 9.05 15.98 13.59 -34.73% YoY % -71.62% -45.19% 25.46% -40.55% -43.37% 17.59% - Horiz. % 7.73% 27.23% 49.67% 39.59% 66.59% 117.59% 100.00%
EPS -0.27 -0.19 -0.29 -0.40 -1.06 -0.39 -0.09 20.08% YoY % -42.11% 34.48% 27.50% 62.26% -171.79% -333.33% - Horiz. % 300.00% 211.11% 322.22% 444.44% 1,177.78% 433.33% 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 0.1036 0.0171 0.0596 0.0745 0.0866 0.0673 0.0480 13.67% YoY % 505.85% -71.31% -20.00% -13.97% 28.68% 40.21% - Horiz. % 215.83% 35.62% 124.17% 155.21% 180.42% 140.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2800 0.2350 0.0550 0.0600 0.0750 0.0850 0.0900 -
P/RPS 13.19 1.61 0.75 1.00 0.70 0.38 0.34 83.94% YoY % 719.25% 114.67% -25.00% 42.86% 84.21% 11.76% - Horiz. % 3,879.41% 473.53% 220.59% 294.12% 205.88% 111.76% 100.00%
P/EPS -51.71 -31.33 -17.19 -13.33 -6.00 -15.74 -50.00 0.56% YoY % -65.05% -82.26% -28.96% -122.17% 61.88% 68.52% - Horiz. % 103.42% 62.66% 34.38% 26.66% 12.00% 31.48% 100.00%
EY -1.93 -3.19 -5.82 -7.50 -16.67 -6.35 -2.00 -0.59% YoY % 39.50% 45.19% 22.40% 55.01% -162.52% -217.50% - Horiz. % 96.50% 159.50% 291.00% 375.00% 833.50% 317.50% 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 1.34 3.49 0.84 0.72 0.73 0.91 0.97 5.53% YoY % -61.60% 315.48% 16.67% -1.37% -19.78% -6.19% - Horiz. % 138.14% 359.79% 86.60% 74.23% 75.26% 93.81% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 -
Price 0.2550 0.2050 0.0500 0.0700 0.0700 0.0800 0.0900 -
P/RPS 12.01 1.41 0.68 1.16 0.65 0.36 0.34 81.09% YoY % 751.77% 107.35% -41.38% 78.46% 80.56% 5.88% - Horiz. % 3,532.35% 414.71% 200.00% 341.18% 191.18% 105.88% 100.00%
P/EPS -47.09 -27.33 -15.63 -15.56 -5.60 -14.81 -50.00 -0.99% YoY % -72.30% -74.86% -0.45% -177.86% 62.19% 70.38% - Horiz. % 94.18% 54.66% 31.26% 31.12% 11.20% 29.62% 100.00%
EY -2.12 -3.66 -6.40 -6.43 -17.86 -6.75 -2.00 0.98% YoY % 42.08% 42.81% 0.47% 64.00% -164.59% -237.50% - Horiz. % 106.00% 183.00% 320.00% 321.50% 893.00% 337.50% 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 1.22 3.04 0.77 0.84 0.68 0.86 0.97 3.89% YoY % -59.87% 294.81% -8.33% 23.53% -20.93% -11.34% - Horiz. % 125.77% 313.40% 79.38% 86.60% 70.10% 88.66% 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
INGENCO-Qtr 2 (30.09.2015).pdf 
