[MSC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Announcement Date
07-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -12.32%
YoY- -2.22%
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,915,179 1,389,735 860,806 429,097 1,581,980 1,245,812 825,478 74.98%
PBT 44,992 39,349 30,092 24,039 70,619 16,730 30,166 30.44%
Tax -54,962 -48,816 -44,290 -9,403 -59,644 -28,932 -19,512 99.07%
NP -9,970 -9,467 -14,198 14,636 10,975 -12,202 10,654 -
-
NP to SH -9,865 -9,354 -14,075 14,716 16,783 -12,156 10,171 -
-
Tax Rate 122.16% 124.06% 147.18% 39.12% 84.46% 172.93% 64.68% -
Total Cost 1,925,149 1,399,202 875,004 414,461 1,571,005 1,258,014 814,824 77.11%
-
Net Worth 233,999 225,000 225,000 244,000 223,000 220,000 241,000 -1.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 233,999 225,000 225,000 244,000 223,000 220,000 241,000 -1.94%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.52% -0.68% -1.65% 3.41% 0.69% -0.98% 1.29% -
ROE -4.22% -4.16% -6.26% 6.03% 7.53% -5.53% 4.22% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,915.18 1,389.74 860.81 429.10 1,581.98 1,245.81 825.48 74.98%
EPS -9.90 -9.40 -14.10 14.70 16.80 -12.20 10.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.25 2.25 2.44 2.23 2.20 2.41 -1.94%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 456.00 330.89 204.95 102.17 376.66 296.62 196.54 74.98%
EPS -2.35 -2.23 -3.35 3.50 4.00 -2.89 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5571 0.5357 0.5357 0.581 0.531 0.5238 0.5738 -1.94%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.55 3.26 3.38 3.26 2.73 2.69 3.25 -
P/RPS 0.13 0.23 0.39 0.76 0.17 0.22 0.39 -51.82%
P/EPS -25.85 -34.85 -24.01 22.15 16.27 -22.13 31.95 -
EY -3.87 -2.87 -4.16 4.51 6.15 -4.52 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.45 1.50 1.34 1.22 1.22 1.35 -13.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 10/11/14 12/08/14 07/05/14 28/02/14 12/11/13 06/08/13 -
Price 2.83 3.18 3.21 3.48 2.86 2.97 3.36 -
P/RPS 0.15 0.23 0.37 0.81 0.18 0.24 0.41 -48.75%
P/EPS -28.69 -34.00 -22.81 23.65 17.04 -24.43 33.04 -
EY -3.49 -2.94 -4.38 4.23 5.87 -4.09 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.41 1.43 1.43 1.28 1.35 1.39 -8.80%

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