[MTDACPI] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 51.98%
YoY- -315.85%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 240,524 249,545 269,746 212,636 199,008 353,281 339,237 -20.50%
PBT -30,452 5,245 -6,744 -10,996 -22,700 -27,404 2,938 -
Tax -1,860 -8,555 -146 -394 -476 -3,074 -2,076 -7.06%
NP -32,312 -3,310 -6,890 -11,390 -23,176 -30,478 862 -
-
NP to SH -31,804 -3,643 -6,877 -10,892 -22,684 -32,091 896 -
-
Tax Rate - 163.11% - - - - 70.66% -
Total Cost 272,836 252,855 276,637 224,026 222,184 383,759 338,374 -13.38%
-
Net Worth 97,076 106,001 104,085 103,843 106,043 62,402 85,737 8.64%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 97,076 106,001 104,085 103,843 106,043 62,402 85,737 8.64%
NOSH 231,133 230,437 231,300 230,762 230,528 231,120 231,724 -0.17%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -13.43% -1.33% -2.55% -5.36% -11.65% -8.63% 0.25% -
ROE -32.76% -3.44% -6.61% -10.49% -21.39% -51.43% 1.05% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 104.06 108.29 116.62 92.14 86.33 152.86 146.40 -20.37%
EPS -13.76 -1.57 -2.97 -4.72 -9.84 -13.89 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.46 0.45 0.45 0.46 0.27 0.37 8.82%
Adjusted Per Share Value based on latest NOSH - 225,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 103.84 107.73 116.45 91.80 85.92 152.52 146.46 -20.50%
EPS -13.73 -1.57 -2.97 -4.70 -9.79 -13.85 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4191 0.4576 0.4494 0.4483 0.4578 0.2694 0.3701 8.65%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.235 0.27 0.29 0.225 0.37 0.30 0.30 -
P/RPS 0.23 0.25 0.25 0.24 0.43 0.20 0.20 9.77%
P/EPS -1.71 -17.08 -9.75 -4.77 -3.76 -2.16 77.59 -
EY -58.55 -5.86 -10.25 -20.98 -26.59 -46.28 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.64 0.50 0.80 1.11 0.81 -21.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 31/05/16 26/02/16 27/11/15 28/08/15 29/05/15 25/02/15 -
Price 0.265 0.245 0.34 0.24 0.20 0.33 0.32 -
P/RPS 0.25 0.23 0.29 0.26 0.23 0.22 0.22 8.90%
P/EPS -1.93 -15.50 -11.43 -5.08 -2.03 -2.38 82.76 -
EY -51.92 -6.45 -8.75 -19.67 -49.20 -42.08 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.76 0.53 0.43 1.22 0.86 -18.75%

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