[MNC] QoQ Cumulative Quarter Result on 30-Apr-2019 [#4]

Announcement Date
28-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
30-Apr-2019 [#4]
Profit Trend
QoQ- 1.74%
YoY--%
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Revenue 15,795 10,110 4,812 27,528 26,207 0 16,618 -4.57%
PBT -4,116 -5,116 -936 -3,178 -3,267 0 -3,200 26.11%
Tax -246 -107 -64 -269 -241 0 -146 61.75%
NP -4,362 -5,223 -1,000 -3,447 -3,508 0 -3,346 27.68%
-
NP to SH -4,362 -5,223 -1,000 -3,447 -3,508 0 -3,346 27.68%
-
Tax Rate - - - - - - - -
Total Cost 20,157 15,333 5,812 30,975 29,715 0 19,964 0.89%
-
Net Worth 80,502 93,056 36,692 33,923 34,010 0 33,902 121.91%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Net Worth 80,502 93,056 36,692 33,923 34,010 0 33,902 121.91%
NOSH 1,138,650 1,138,650 478,383 478,383 478,383 429,688 478,383 122.39%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
NP Margin -27.62% -51.66% -20.78% -12.52% -13.39% 0.00% -20.13% -
ROE -5.42% -5.61% -2.73% -10.16% -10.31% 0.00% -9.87% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 1.39 0.77 1.01 6.39 6.08 0.00 3.87 -61.08%
EPS -0.38 -0.46 -0.21 -0.80 -0.81 0.00 -0.78 -48.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0708 0.0767 0.0787 0.0789 0.00 0.0789 -9.61%
Adjusted Per Share Value based on latest NOSH - 478,383
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 6.65 4.26 2.03 11.59 11.04 0.00 7.00 -4.61%
EPS -1.84 -2.20 -0.42 -1.45 -1.48 0.00 -1.41 27.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.339 0.3919 0.1545 0.1429 0.1432 0.00 0.1428 121.85%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 31/01/19 31/12/18 -
Price 0.02 0.02 0.06 0.04 0.035 0.045 0.045 -
P/RPS 1.44 2.60 5.96 0.63 0.58 0.00 1.16 22.05%
P/EPS -5.22 -5.03 -28.70 -5.00 -4.30 0.00 -5.78 -8.96%
EY -19.15 -19.87 -3.48 -19.99 -23.25 0.00 -17.30 9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.78 0.51 0.44 0.00 0.57 -48.06%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 27/03/20 27/12/19 20/09/19 28/06/19 27/05/19 - 25/02/19 -
Price 0.015 0.02 0.115 0.04 0.04 0.00 0.05 -
P/RPS 1.08 2.60 11.43 0.63 0.66 0.00 1.29 -15.10%
P/EPS -3.92 -5.03 -55.01 -5.00 -4.92 0.00 -6.42 -36.53%
EY -25.54 -19.87 -1.82 -19.99 -20.35 0.00 -15.57 57.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 1.50 0.51 0.51 0.00 0.63 -63.67%

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