[MWE] QoQ Quarter Result on 30-Jun-2015 [#1]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -63.96%
YoY- -28.46%
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 58,477 86,591 89,525 84,851 81,983 84,077 62,721 -4.55%
PBT -28,815 49,052 -56,640 9,085 20,880 -6,917 -344 1809.28%
Tax -3,450 -2,096 -1,961 -1,855 -1,750 -2,659 -557 236.89%
NP -32,265 46,956 -58,601 7,230 19,130 -9,576 -901 984.07%
-
NP to SH -30,983 48,024 -58,945 6,748 18,722 -9,957 -1,064 844.56%
-
Tax Rate - 4.27% - 20.42% 8.38% - - -
Total Cost 90,742 39,635 148,126 77,621 62,853 93,653 63,622 26.67%
-
Net Worth 559,517 603,177 557,214 619,526 626,369 610,788 656,904 -10.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 4,605 - - - 4,605 - - -
Div Payout % 0.00% - - - 24.60% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 559,517 603,177 557,214 619,526 626,369 610,788 656,904 -10.13%
NOSH 230,254 230,220 230,253 230,307 230,282 230,486 231,304 -0.30%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -55.18% 54.23% -65.46% 8.52% 23.33% -11.39% -1.44% -
ROE -5.54% 7.96% -10.58% 1.09% 2.99% -1.63% -0.16% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.40 37.61 38.88 36.84 35.60 36.48 27.12 -4.27%
EPS -13.46 20.86 -25.60 2.93 8.13 -4.32 -0.46 847.61%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.43 2.62 2.42 2.69 2.72 2.65 2.84 -9.86%
Adjusted Per Share Value based on latest NOSH - 230,307
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.25 37.39 38.66 36.64 35.40 36.31 27.09 -4.57%
EPS -13.38 20.74 -25.46 2.91 8.09 -4.30 -0.46 843.86%
DPS 1.99 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 2.4163 2.6049 2.4064 2.6755 2.705 2.6377 2.8369 -10.13%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.39 1.52 1.20 1.33 1.35 1.45 1.56 -
P/RPS 5.47 4.04 3.09 3.61 3.79 0.00 0.00 -
P/EPS -10.33 7.29 -4.69 45.39 16.61 0.00 0.00 -
EY -9.68 13.72 -21.33 2.20 6.02 0.00 0.00 -
DY 1.44 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.57 0.58 0.50 0.49 0.50 0.73 0.78 -18.85%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 1.38 1.48 1.38 1.19 1.25 1.41 1.50 -
P/RPS 5.43 3.93 3.55 3.23 3.51 0.00 0.00 -
P/EPS -10.26 7.09 -5.39 40.61 15.38 0.00 0.00 -
EY -9.75 14.09 -18.55 2.46 6.50 0.00 0.00 -
DY 1.45 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.57 0.56 0.57 0.44 0.46 0.71 0.75 -16.70%

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