[MCOM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 129.91%
YoY- -66.43%
View:
Show?
Cumulative Result
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Revenue 4,151 15,300 5,129 18,172 2,838 16,555 8,939 -22.54%
PBT -3,362 1,419 -752 1,018 -2,514 2,374 2,204 -
Tax -192 -1,101 -34 -971 -1 -261 -12 151.77%
NP -3,554 318 -786 47 -2,515 2,113 2,192 -
-
NP to SH -1,385 895 22 615 -2,056 1,832 1,814 -
-
Tax Rate - 77.59% - 95.38% - 10.99% 0.54% -
Total Cost 7,705 14,982 5,915 18,125 5,353 14,442 6,747 4.52%
-
Net Worth 15,480 16,461 16,272 15,518 11,897 8,327 0 -
Dividend
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Net Worth 15,480 16,461 16,272 15,518 11,897 8,327 0 -
NOSH 188,559 188,559 188,559 188,559 169,962 166,545 164,909 4.56%
Ratio Analysis
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
NP Margin -85.62% 2.08% -15.32% 0.26% -88.62% 12.76% 24.52% -
ROE -8.95% 5.44% 0.14% 3.96% -17.28% 22.00% 0.00% -
Per Share
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 2.20 8.11 2.72 9.64 1.67 9.94 5.42 -25.93%
EPS -0.73 0.47 0.01 0.34 -1.21 1.10 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0873 0.0863 0.0823 0.07 0.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 188,559
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
RPS 2.12 7.82 2.62 9.28 1.45 8.46 4.57 -22.57%
EPS -0.71 0.46 0.01 0.31 -1.05 0.94 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.0841 0.0831 0.0793 0.0608 0.0425 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 30/06/21 31/12/20 30/06/20 31/12/19 - - - -
Price 0.105 0.26 0.255 0.405 0.00 0.00 0.00 -
P/RPS 4.77 3.20 9.37 4.20 0.00 0.00 0.00 -
P/EPS -14.30 54.78 2,185.58 124.17 0.00 0.00 0.00 -
EY -7.00 1.83 0.05 0.81 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.98 2.95 4.92 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/06/18 CAGR
Date 30/09/21 31/03/21 21/08/20 28/02/20 27/08/19 26/06/19 - -
Price 0.005 0.00 0.255 0.405 0.405 0.00 0.00 -
P/RPS 0.23 0.00 9.37 4.20 24.25 0.00 0.00 -
P/EPS -0.68 0.00 2,185.58 124.17 -33.48 0.00 0.00 -
EY -146.90 0.00 0.05 0.81 -2.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 2.95 4.92 5.79 0.00 0.00 -

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