[MWE] QoQ Quarter Result on 31-Dec-2015 [#3]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 181.47%
YoY- 582.31%
Quarter Report
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 78,920 91,961 58,477 86,591 89,525 84,851 81,983 -2.49%
PBT -777 5,463 -28,815 49,052 -56,640 9,085 20,880 -
Tax -630 -1,748 -3,450 -2,096 -1,961 -1,855 -1,750 -49.29%
NP -1,407 3,715 -32,265 46,956 -58,601 7,230 19,130 -
-
NP to SH -1,472 3,601 -30,983 48,024 -58,945 6,748 18,722 -
-
Tax Rate - 32.00% - 4.27% - 20.42% 8.38% -
Total Cost 80,327 88,246 90,742 39,635 148,126 77,621 62,853 17.71%
-
Net Worth 542,799 547,074 559,517 603,177 557,214 619,526 626,369 -9.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 4,605 - - - 4,605 -
Div Payout % - - 0.00% - - - 24.60% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 542,799 547,074 559,517 603,177 557,214 619,526 626,369 -9.08%
NOSH 230,000 230,833 230,254 230,220 230,253 230,307 230,282 -0.08%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -1.78% 4.04% -55.18% 54.23% -65.46% 8.52% 23.33% -
ROE -0.27% 0.66% -5.54% 7.96% -10.58% 1.09% 2.99% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.31 39.84 25.40 37.61 38.88 36.84 35.60 -2.42%
EPS -0.64 1.56 -13.46 20.86 -25.60 2.93 8.13 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.36 2.37 2.43 2.62 2.42 2.69 2.72 -9.00%
Adjusted Per Share Value based on latest NOSH - 230,220
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.08 39.71 25.25 37.39 38.66 36.64 35.40 -2.49%
EPS -0.64 1.56 -13.38 20.74 -25.46 2.91 8.09 -
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.99 -
NAPS 2.3441 2.3626 2.4163 2.6049 2.4064 2.6755 2.705 -9.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.23 1.32 1.39 1.52 1.20 1.33 1.35 -
P/RPS 3.58 3.31 5.47 4.04 3.09 3.61 3.79 -3.71%
P/EPS -192.19 84.62 -10.33 7.29 -4.69 45.39 16.61 -
EY -0.52 1.18 -9.68 13.72 -21.33 2.20 6.02 -
DY 0.00 0.00 1.44 0.00 0.00 0.00 1.48 -
P/NAPS 0.52 0.56 0.57 0.58 0.50 0.49 0.50 2.64%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 23/08/16 25/05/16 24/02/16 26/11/15 27/08/15 28/05/15 -
Price 1.28 1.29 1.38 1.48 1.38 1.19 1.25 -
P/RPS 3.73 3.24 5.43 3.93 3.55 3.23 3.51 4.12%
P/EPS -200.00 82.69 -10.26 7.09 -5.39 40.61 15.38 -
EY -0.50 1.21 -9.75 14.09 -18.55 2.46 6.50 -
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.60 -
P/NAPS 0.54 0.54 0.57 0.56 0.57 0.44 0.46 11.24%

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