[MWE] QoQ Quarter Result on 30-Sep-2015 [#2]

Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -973.52%
YoY- -5439.94%
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 91,961 58,477 86,591 89,525 84,851 81,983 84,077 6.16%
PBT 5,463 -28,815 49,052 -56,640 9,085 20,880 -6,917 -
Tax -1,748 -3,450 -2,096 -1,961 -1,855 -1,750 -2,659 -24.41%
NP 3,715 -32,265 46,956 -58,601 7,230 19,130 -9,576 -
-
NP to SH 3,601 -30,983 48,024 -58,945 6,748 18,722 -9,957 -
-
Tax Rate 32.00% - 4.27% - 20.42% 8.38% - -
Total Cost 88,246 90,742 39,635 148,126 77,621 62,853 93,653 -3.89%
-
Net Worth 547,074 559,517 603,177 557,214 619,526 626,369 610,788 -7.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 4,605 - - - 4,605 - -
Div Payout % - 0.00% - - - 24.60% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 547,074 559,517 603,177 557,214 619,526 626,369 610,788 -7.08%
NOSH 230,833 230,254 230,220 230,253 230,307 230,282 230,486 0.10%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.04% -55.18% 54.23% -65.46% 8.52% 23.33% -11.39% -
ROE 0.66% -5.54% 7.96% -10.58% 1.09% 2.99% -1.63% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.84 25.40 37.61 38.88 36.84 35.60 36.48 6.05%
EPS 1.56 -13.46 20.86 -25.60 2.93 8.13 -4.32 -
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.37 2.43 2.62 2.42 2.69 2.72 2.65 -7.18%
Adjusted Per Share Value based on latest NOSH - 230,253
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.71 25.25 37.39 38.66 36.64 35.40 36.31 6.15%
EPS 1.56 -13.38 20.74 -25.46 2.91 8.09 -4.30 -
DPS 0.00 1.99 0.00 0.00 0.00 1.99 0.00 -
NAPS 2.3626 2.4163 2.6049 2.4064 2.6755 2.705 2.6377 -7.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.32 1.39 1.52 1.20 1.33 1.35 1.45 -
P/RPS 3.31 5.47 4.04 3.09 3.61 3.79 0.00 -
P/EPS 84.62 -10.33 7.29 -4.69 45.39 16.61 0.00 -
EY 1.18 -9.68 13.72 -21.33 2.20 6.02 0.00 -
DY 0.00 1.44 0.00 0.00 0.00 1.48 0.00 -
P/NAPS 0.56 0.57 0.58 0.50 0.49 0.50 0.73 -16.21%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 24/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 1.29 1.38 1.48 1.38 1.19 1.25 1.41 -
P/RPS 3.24 5.43 3.93 3.55 3.23 3.51 0.00 -
P/EPS 82.69 -10.26 7.09 -5.39 40.61 15.38 0.00 -
EY 1.21 -9.75 14.09 -18.55 2.46 6.50 0.00 -
DY 0.00 1.45 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.54 0.57 0.56 0.57 0.44 0.46 0.71 -16.69%

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