[MTDACPI] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -59.2%
YoY- -10.01%
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 131,712 226,305 251,180 245,428 261,380 249,817 246,540 -34.18%
PBT -14,032 -19,989 -13,588 -13,798 -8,704 -1,366 -6,042 75.46%
Tax 0 -930 0 0 0 -5,465 89 -
NP -14,032 -20,919 -13,588 -13,798 -8,704 -6,831 -5,953 77.20%
-
NP to SH -14,004 -20,421 -13,446 -13,666 -8,584 -4,781 -5,626 83.77%
-
Tax Rate - - - - - - - -
Total Cost 145,744 247,224 264,768 259,226 270,084 256,648 252,493 -30.69%
-
Net Worth 76,228 76,228 83,158 85,468 90,088 97,018 97,018 -14.86%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 76,228 76,228 83,158 85,468 90,088 97,018 97,018 -14.86%
NOSH 231,632 231,632 231,632 231,632 231,632 231,632 231,632 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -10.65% -9.24% -5.41% -5.62% -3.33% -2.73% -2.41% -
ROE -18.37% -26.79% -16.17% -15.99% -9.53% -4.93% -5.80% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 57.02 97.97 108.74 106.25 113.15 108.15 106.73 -34.18%
EPS -6.08 -8.84 -5.83 -5.92 -3.72 -2.07 -2.44 83.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.36 0.37 0.39 0.42 0.42 -14.86%
Adjusted Per Share Value based on latest NOSH - 231,632
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 56.86 97.70 108.44 105.96 112.84 107.85 106.44 -34.18%
EPS -6.05 -8.82 -5.81 -5.90 -3.71 -2.06 -2.43 83.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3291 0.3291 0.359 0.369 0.3889 0.4188 0.4188 -14.85%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.16 0.07 0.17 0.175 0.14 0.17 0.135 -
P/RPS 0.28 0.07 0.16 0.16 0.12 0.16 0.13 66.85%
P/EPS -2.64 -0.79 -2.92 -2.96 -3.77 -8.21 -5.54 -39.01%
EY -37.89 -126.29 -34.24 -33.81 -26.54 -12.17 -18.04 64.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.21 0.47 0.47 0.36 0.40 0.32 31.06%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.18 0.16 0.14 0.165 0.185 0.14 0.155 -
P/RPS 0.32 0.16 0.13 0.16 0.16 0.13 0.15 65.79%
P/EPS -2.97 -1.81 -2.41 -2.79 -4.98 -6.76 -6.36 -39.83%
EY -33.68 -55.25 -41.58 -35.86 -20.09 -14.78 -15.72 66.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.39 0.45 0.47 0.33 0.37 30.28%

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