[MTDACPI] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -47.59%
YoY- -138.98%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 92,582 32,928 226,305 188,385 122,714 65,345 249,817 -48.31%
PBT -5,190 -3,508 -19,989 -10,191 -6,899 -2,176 -1,366 142.89%
Tax 0 0 -930 0 0 0 -5,465 -
NP -5,190 -3,508 -20,919 -10,191 -6,899 -2,176 -6,831 -16.69%
-
NP to SH -5,175 -3,501 -20,421 -10,085 -6,833 -2,146 -4,781 5.40%
-
Tax Rate - - - - - - - -
Total Cost 97,772 36,436 247,224 198,576 129,613 67,521 256,648 -47.35%
-
Net Worth 60,058 76,228 76,228 83,158 85,468 90,088 97,018 -27.30%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 60,058 76,228 76,228 83,158 85,468 90,088 97,018 -27.30%
NOSH 231,632 231,632 231,632 231,632 231,632 231,632 231,632 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -5.61% -10.65% -9.24% -5.41% -5.62% -3.33% -2.73% -
ROE -8.62% -4.59% -26.79% -12.13% -7.99% -2.38% -4.93% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 40.08 14.25 97.97 81.55 53.12 28.29 108.15 -48.31%
EPS -2.24 -1.52 -8.84 -4.37 -2.96 -0.93 -2.07 5.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.33 0.33 0.36 0.37 0.39 0.42 -27.30%
Adjusted Per Share Value based on latest NOSH - 231,632
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.97 14.22 97.70 81.33 52.98 28.21 107.85 -48.31%
EPS -2.23 -1.51 -8.82 -4.35 -2.95 -0.93 -2.06 5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2593 0.3291 0.3291 0.359 0.369 0.3889 0.4188 -27.29%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.20 0.16 0.07 0.17 0.175 0.14 0.17 -
P/RPS 0.50 1.12 0.07 0.21 0.33 0.49 0.16 113.30%
P/EPS -8.93 -10.56 -0.79 -3.89 -5.92 -15.07 -8.21 5.74%
EY -11.20 -9.47 -126.29 -25.68 -16.90 -6.64 -12.17 -5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.48 0.21 0.47 0.47 0.36 0.40 54.56%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.21 0.18 0.16 0.14 0.165 0.185 0.14 -
P/RPS 0.52 1.26 0.16 0.17 0.31 0.65 0.13 151.34%
P/EPS -9.37 -11.88 -1.81 -3.21 -5.58 -19.91 -6.76 24.24%
EY -10.67 -8.42 -55.25 -31.18 -17.93 -5.02 -14.78 -19.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.48 0.39 0.45 0.47 0.33 81.66%

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