[MTDACPI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 32.06%
YoY- -155.64%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 122,714 65,345 249,817 184,905 113,351 54,796 273,696 -41.39%
PBT -6,899 -2,176 -1,366 -4,532 -6,495 -4,426 9,178 -
Tax 0 0 -5,465 67 67 1 -2,419 -
NP -6,899 -2,176 -6,831 -4,465 -6,428 -4,425 6,759 -
-
NP to SH -6,833 -2,146 -4,781 -4,220 -6,211 -4,234 7,073 -
-
Tax Rate - - - - - - 26.36% -
Total Cost 129,613 67,521 256,648 189,370 119,779 59,221 266,937 -38.19%
-
Net Worth 85,468 90,088 97,018 97,018 83,158 83,158 94,708 -6.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 85,468 90,088 97,018 97,018 83,158 83,158 94,708 -6.60%
NOSH 231,632 231,632 231,632 231,632 231,632 231,632 231,632 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -5.62% -3.33% -2.73% -2.41% -5.67% -8.08% 2.47% -
ROE -7.99% -2.38% -4.93% -4.35% -7.47% -5.09% 7.47% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 53.12 28.29 108.15 80.05 49.07 23.72 118.49 -41.39%
EPS -2.96 -0.93 -2.07 -1.83 -2.69 -1.83 3.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.42 0.42 0.36 0.36 0.41 -6.60%
Adjusted Per Share Value based on latest NOSH - 231,632
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.98 28.21 107.85 79.83 48.94 23.66 118.16 -41.38%
EPS -2.95 -0.93 -2.06 -1.82 -2.68 -1.83 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.369 0.3889 0.4188 0.4188 0.359 0.359 0.4089 -6.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.175 0.14 0.17 0.135 0.175 0.20 0.23 -
P/RPS 0.33 0.49 0.16 0.17 0.36 0.84 0.19 44.44%
P/EPS -5.92 -15.07 -8.21 -7.39 -6.51 -10.91 7.51 -
EY -16.90 -6.64 -12.17 -13.53 -15.36 -9.16 13.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.36 0.40 0.32 0.49 0.56 0.56 -11.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 29/08/18 31/05/18 -
Price 0.165 0.185 0.14 0.155 0.165 0.225 0.17 -
P/RPS 0.31 0.65 0.13 0.19 0.34 0.95 0.14 69.80%
P/EPS -5.58 -19.91 -6.76 -8.48 -6.14 -12.28 5.55 -
EY -17.93 -5.02 -14.78 -11.79 -16.30 -8.15 18.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.33 0.37 0.46 0.62 0.41 6.39%

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