[MCOM] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -410.54%
YoY- -1680.11%
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 960 3,521 5,638 6,146 8,302 15,300 10,258 -54.59%
PBT -1,266 -3,044 -2,868 -16,701 -6,724 1,419 -1,504 -5.58%
Tax 0 -15 0 -370 -384 -1,101 -68 -
NP -1,266 -3,059 -2,868 -17,071 -7,108 318 -1,572 -6.96%
-
NP to SH -2,818 -2,101 -1,012 -14,142 -2,770 895 44 -
-
Tax Rate - - - - - 77.59% - -
Total Cost 2,226 6,580 8,506 23,217 15,410 14,982 11,830 -42.69%
-
Net Worth 381 -263 1,847 3,054 15,480 16,461 16,272 -71.39%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 381 -263 1,847 3,054 15,480 16,461 16,272 -71.39%
NOSH 195,732 188,559 188,559 188,559 188,559 188,559 188,559 1.25%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin -131.88% -86.88% -50.87% -277.76% -85.62% 2.08% -15.32% -
ROE -738.93% 0.00% -54.77% -462.96% -17.89% 5.44% 0.27% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 0.50 1.87 2.99 3.26 4.40 8.11 5.44 -54.87%
EPS -1.48 -1.11 -0.54 -7.50 -1.46 0.47 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.002 -0.0014 0.0098 0.0162 0.0821 0.0873 0.0863 -71.48%
Adjusted Per Share Value based on latest NOSH - 188,559
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 0.49 1.80 2.88 3.14 4.24 7.82 5.24 -54.61%
EPS -1.44 -1.07 -0.52 -7.23 -1.42 0.46 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0019 -0.0013 0.0094 0.0156 0.0791 0.0841 0.0831 -71.61%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.20 0.20 0.06 0.005 0.105 0.26 0.255 -
P/RPS 39.73 10.71 2.01 0.15 2.38 3.20 4.69 103.85%
P/EPS -13.53 -17.95 -11.18 -0.07 -7.15 54.78 1,092.79 -
EY -7.39 -5.57 -8.94 -1,500.00 -13.99 1.83 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 100.00 0.00 6.12 0.31 1.28 2.98 2.95 223.63%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/08/23 24/02/23 30/08/22 28/02/22 30/09/21 31/03/21 21/08/20 -
Price 0.20 0.20 0.18 0.10 0.005 0.00 0.255 -
P/RPS 39.73 10.71 6.02 3.07 0.11 0.00 4.69 103.85%
P/EPS -13.53 -17.95 -33.54 -1.33 -0.34 0.00 1,092.79 -
EY -7.39 -5.57 -2.98 -75.00 -293.81 0.00 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 100.00 0.00 18.37 6.17 0.06 0.00 2.95 223.63%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment