[MTDACPI] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 55.11%
YoY- 49.32%
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 226,305 188,385 122,714 65,345 249,817 184,905 113,351 58.48%
PBT -19,989 -10,191 -6,899 -2,176 -1,366 -4,532 -6,495 111.43%
Tax -930 0 0 0 -5,465 67 67 -
NP -20,919 -10,191 -6,899 -2,176 -6,831 -4,465 -6,428 119.44%
-
NP to SH -20,421 -10,085 -6,833 -2,146 -4,781 -4,220 -6,211 120.95%
-
Tax Rate - - - - - - - -
Total Cost 247,224 198,576 129,613 67,521 256,648 189,370 119,779 62.03%
-
Net Worth 76,228 83,158 85,468 90,088 97,018 97,018 83,158 -5.63%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 76,228 83,158 85,468 90,088 97,018 97,018 83,158 -5.63%
NOSH 231,632 231,632 231,632 231,632 231,632 231,632 231,632 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -9.24% -5.41% -5.62% -3.33% -2.73% -2.41% -5.67% -
ROE -26.79% -12.13% -7.99% -2.38% -4.93% -4.35% -7.47% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 97.97 81.55 53.12 28.29 108.15 80.05 49.07 58.49%
EPS -8.84 -4.37 -2.96 -0.93 -2.07 -1.83 -2.69 120.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.37 0.39 0.42 0.42 0.36 -5.63%
Adjusted Per Share Value based on latest NOSH - 231,632
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 97.70 81.33 52.98 28.21 107.85 79.83 48.94 58.47%
EPS -8.82 -4.35 -2.95 -0.93 -2.06 -1.82 -2.68 121.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3291 0.359 0.369 0.3889 0.4188 0.4188 0.359 -5.62%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.07 0.17 0.175 0.14 0.17 0.135 0.175 -
P/RPS 0.07 0.21 0.33 0.49 0.16 0.17 0.36 -66.40%
P/EPS -0.79 -3.89 -5.92 -15.07 -8.21 -7.39 -6.51 -75.45%
EY -126.29 -25.68 -16.90 -6.64 -12.17 -13.53 -15.36 306.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.47 0.47 0.36 0.40 0.32 0.49 -43.12%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 -
Price 0.16 0.14 0.165 0.185 0.14 0.155 0.165 -
P/RPS 0.16 0.17 0.31 0.65 0.13 0.19 0.34 -39.47%
P/EPS -1.81 -3.21 -5.58 -19.91 -6.76 -8.48 -6.14 -55.67%
EY -55.25 -31.18 -17.93 -5.02 -14.78 -11.79 -16.30 125.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.45 0.47 0.33 0.37 0.46 2.87%

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