[MTDACPI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -6.75%
YoY- 199.77%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 184,905 113,351 54,796 273,696 211,542 88,080 51,142 135.01%
PBT -4,532 -6,495 -4,426 9,178 7,559 -4,785 -3,825 11.93%
Tax 67 67 1 -2,419 -92 -36 -36 -
NP -4,465 -6,428 -4,425 6,759 7,467 -4,821 -3,861 10.14%
-
NP to SH -4,220 -6,211 -4,234 7,073 7,585 -4,674 -3,869 5.94%
-
Tax Rate - - - 26.36% 1.22% - - -
Total Cost 189,370 119,779 59,221 266,937 204,075 92,901 55,003 127.49%
-
Net Worth 97,018 83,158 83,158 94,708 101,638 92,398 94,708 1.61%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 97,018 83,158 83,158 94,708 101,638 92,398 94,708 1.61%
NOSH 231,632 231,632 231,632 231,632 231,632 231,632 231,632 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.41% -5.67% -8.08% 2.47% 3.53% -5.47% -7.55% -
ROE -4.35% -7.47% -5.09% 7.47% 7.46% -5.06% -4.09% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 80.05 49.07 23.72 118.49 91.58 38.13 22.14 135.02%
EPS -1.83 -2.69 -1.83 3.06 3.28 -2.02 -1.67 6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.36 0.36 0.41 0.44 0.40 0.41 1.61%
Adjusted Per Share Value based on latest NOSH - 231,632
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 79.83 48.94 23.66 118.16 91.33 38.03 22.08 135.01%
EPS -1.82 -2.68 -1.83 3.05 3.27 -2.02 -1.67 5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4188 0.359 0.359 0.4089 0.4388 0.3989 0.4089 1.60%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.135 0.175 0.20 0.23 0.24 0.305 0.365 -
P/RPS 0.17 0.36 0.84 0.19 0.26 0.80 1.65 -77.93%
P/EPS -7.39 -6.51 -10.91 7.51 7.31 -15.07 -21.79 -51.27%
EY -13.53 -15.36 -9.16 13.31 13.68 -6.63 -4.59 105.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.49 0.56 0.56 0.55 0.76 0.89 -49.34%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 31/05/18 28/02/18 28/11/17 24/08/17 -
Price 0.155 0.165 0.225 0.17 0.23 0.255 0.30 -
P/RPS 0.19 0.34 0.95 0.14 0.25 0.67 1.36 -72.97%
P/EPS -8.48 -6.14 -12.28 5.55 7.00 -12.60 -17.91 -39.16%
EY -11.79 -16.30 -8.15 18.01 14.28 -7.93 -5.58 64.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.62 0.41 0.52 0.64 0.73 -36.35%

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