[MTDACPI] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -82.24%
YoY- -82.49%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 212,636 199,008 353,281 339,237 338,718 341,360 330,819 -25.50%
PBT -10,996 -22,700 -27,404 2,938 7,094 -3,364 -95,068 -76.22%
Tax -394 -476 -3,074 -2,076 -1,964 -1,684 -5,173 -82.00%
NP -11,390 -23,176 -30,478 862 5,130 -5,048 -100,241 -76.50%
-
NP to SH -10,892 -22,684 -32,091 896 5,046 -8,472 -100,794 -77.28%
-
Tax Rate - - - 70.66% 27.69% - - -
Total Cost 224,026 222,184 383,759 338,374 333,588 346,408 431,060 -35.33%
-
Net Worth 103,843 106,043 62,402 85,737 92,587 135,113 70,288 29.68%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 103,843 106,043 62,402 85,737 92,587 135,113 70,288 29.68%
NOSH 230,762 230,528 231,120 231,724 231,467 365,172 234,295 -1.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.36% -11.65% -8.63% 0.25% 1.51% -1.48% -30.30% -
ROE -10.49% -21.39% -51.43% 1.05% 5.45% -6.27% -143.40% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 92.14 86.33 152.86 146.40 146.33 93.48 141.20 -24.74%
EPS -4.72 -9.84 -13.89 0.39 2.18 -2.32 -43.02 -77.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.27 0.37 0.40 0.37 0.30 31.00%
Adjusted Per Share Value based on latest NOSH - 231,374
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 91.80 85.92 152.52 146.46 146.23 147.37 142.82 -25.50%
EPS -4.70 -9.79 -13.85 0.39 2.18 -3.66 -43.51 -77.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4483 0.4578 0.2694 0.3701 0.3997 0.5833 0.3034 29.69%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.225 0.37 0.30 0.30 0.41 0.385 0.45 -
P/RPS 0.24 0.43 0.20 0.20 0.28 0.41 0.32 -17.43%
P/EPS -4.77 -3.76 -2.16 77.59 18.81 -16.59 -1.05 174.04%
EY -20.98 -26.59 -46.28 1.29 5.32 -6.03 -95.60 -63.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 1.11 0.81 1.03 1.04 1.50 -51.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.24 0.20 0.33 0.32 0.365 0.39 0.50 -
P/RPS 0.26 0.23 0.22 0.22 0.25 0.42 0.35 -17.96%
P/EPS -5.08 -2.03 -2.38 82.76 16.74 -16.81 -1.16 167.43%
EY -19.67 -49.20 -42.08 1.21 5.97 -5.95 -86.04 -62.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.43 1.22 0.86 0.91 1.05 1.67 -53.44%

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