[MCEHLDG] QoQ Cumulative Quarter Result on 31-Oct-2019 [#1]

Announcement Date
20-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 59.23%
YoY- -181.64%
Quarter Report
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 74,812 49,114 38,079 17,817 69,231 52,613 35,016 65.96%
PBT -5,780 -6,491 -2,948 -2,768 -6,358 -3,867 -1,645 131.29%
Tax -8 -7 -20 -9 -453 926 279 -
NP -5,788 -6,498 -2,968 -2,777 -6,811 -2,941 -1,366 162.08%
-
NP to SH -5,788 -6,498 -2,968 -2,777 -6,811 -2,941 -1,366 162.08%
-
Tax Rate - - - - - - - -
Total Cost 80,600 55,612 41,047 20,594 76,042 55,554 36,382 70.02%
-
Net Worth 77,042 76,332 79,862 80,017 82,833 86,700 88,277 -8.68%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 77,042 76,332 79,862 80,017 82,833 86,700 88,277 -8.68%
NOSH 44,405 44,405 44,405 44,405 44,405 44,405 44,405 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -7.74% -13.23% -7.79% -15.59% -9.84% -5.59% -3.90% -
ROE -7.51% -8.51% -3.72% -3.47% -8.22% -3.39% -1.55% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 168.48 110.60 85.75 40.12 155.91 118.48 78.86 65.95%
EPS -13.03 -14.63 -6.68 -6.25 -15.34 -6.62 -3.08 161.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.735 1.719 1.7985 1.802 1.8654 1.9525 1.988 -8.68%
Adjusted Per Share Value based on latest NOSH - 44,405
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 60.55 39.75 30.82 14.42 56.03 42.58 28.34 65.96%
EPS -4.68 -5.26 -2.40 -2.25 -5.51 -2.38 -1.11 161.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6235 0.6178 0.6464 0.6476 0.6704 0.7017 0.7145 -8.68%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.50 0.35 0.50 0.485 0.625 0.70 0.51 -
P/RPS 0.30 0.32 0.58 1.21 0.40 0.59 0.65 -40.30%
P/EPS -3.84 -2.39 -7.48 -7.76 -4.07 -10.57 -16.58 -62.32%
EY -26.07 -41.81 -13.37 -12.89 -24.54 -9.46 -6.03 165.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.28 0.27 0.34 0.36 0.26 7.55%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 29/09/20 29/06/20 26/03/20 20/12/19 30/09/19 26/06/19 22/03/19 -
Price 1.20 0.50 0.425 0.46 0.55 0.71 0.65 -
P/RPS 0.71 0.45 0.50 1.15 0.35 0.60 0.82 -9.16%
P/EPS -9.21 -3.42 -6.36 -7.36 -3.59 -10.72 -21.13 -42.54%
EY -10.86 -29.27 -15.73 -13.60 -27.89 -9.33 -4.73 74.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.29 0.24 0.26 0.29 0.36 0.33 63.58%

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