[MTDACPI] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 208.19%
YoY- 528.29%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 226,702 219,184 273,696 282,056 176,160 204,568 244,290 -4.85%
PBT -12,990 -17,704 9,178 10,078 -9,570 -15,300 -4,390 105.97%
Tax 134 4 -2,419 -122 -72 -144 -439 -
NP -12,856 -17,700 6,759 9,956 -9,642 -15,444 -4,829 91.97%
-
NP to SH -12,422 -16,936 7,073 10,113 -9,348 -15,476 -7,089 45.29%
-
Tax Rate - - 26.36% 1.21% - - - -
Total Cost 239,558 236,884 266,937 272,100 185,802 220,012 249,119 -2.57%
-
Net Worth 83,158 83,158 94,708 101,638 92,398 94,708 108,568 -16.27%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 83,158 83,158 94,708 101,638 92,398 94,708 108,568 -16.27%
NOSH 231,632 231,632 231,632 231,632 231,632 231,632 231,632 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.67% -8.08% 2.47% 3.53% -5.47% -7.55% -1.98% -
ROE -14.94% -20.37% 7.47% 9.95% -10.12% -16.34% -6.53% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 98.14 94.89 118.49 122.10 76.26 88.56 105.76 -4.85%
EPS -5.38 -7.32 3.06 4.37 -4.04 -6.68 -3.07 45.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.41 0.44 0.40 0.41 0.47 -16.27%
Adjusted Per Share Value based on latest NOSH - 231,632
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 97.87 94.63 118.16 121.77 76.05 88.32 105.46 -4.85%
EPS -5.36 -7.31 3.05 4.37 -4.04 -6.68 -3.06 45.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.359 0.359 0.4089 0.4388 0.3989 0.4089 0.4687 -16.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.175 0.20 0.23 0.24 0.305 0.365 0.37 -
P/RPS 0.18 0.21 0.19 0.20 0.40 0.41 0.34 -34.53%
P/EPS -3.25 -2.73 7.51 5.48 -7.54 -5.45 -11.28 -56.34%
EY -30.73 -36.66 13.31 18.24 -13.27 -18.36 -8.86 128.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.56 0.55 0.76 0.89 0.86 -31.24%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 31/05/18 28/02/18 28/11/17 24/08/17 26/05/17 -
Price 0.165 0.225 0.17 0.23 0.255 0.30 0.375 -
P/RPS 0.17 0.24 0.14 0.19 0.33 0.34 0.35 -38.18%
P/EPS -3.07 -3.07 5.55 5.25 -6.30 -4.48 -11.43 -58.33%
EY -32.59 -32.59 18.01 19.04 -15.87 -22.33 -8.75 140.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.41 0.52 0.64 0.73 0.87 -34.58%

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