[MCEHLDG] QoQ Quarter Result on 31-Oct-2020 [#1]

Announcement Date
22-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 132.11%
YoY- 159.34%
Quarter Report
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 6,018 25,848 24,063 28,896 25,698 11,035 20,262 -55.51%
PBT -3,903 371 1,044 1,727 711 -3,543 -180 679.04%
Tax 82 -16 -61 -79 -1 13 -11 -
NP -3,821 355 983 1,648 710 -3,530 -191 638.28%
-
NP to SH -3,821 355 983 1,648 710 -3,530 -191 638.28%
-
Tax Rate - 4.31% 5.84% 4.57% 0.14% - - -
Total Cost 9,839 25,493 23,080 27,248 24,988 14,565 20,453 -38.63%
-
Net Worth 78,430 82,250 81,893 80,911 77,042 76,332 79,862 -1.20%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 78,430 82,250 81,893 80,911 77,042 76,332 79,862 -1.20%
NOSH 48,845 48,845 48,845 48,845 44,405 44,405 44,405 6.56%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -63.49% 1.37% 4.09% 5.70% 2.76% -31.99% -0.94% -
ROE -4.87% 0.43% 1.20% 2.04% 0.92% -4.62% -0.24% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 12.32 52.92 49.26 59.16 57.87 24.85 45.63 -58.25%
EPS -7.82 0.73 2.01 3.37 1.60 -7.95 -0.43 592.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6057 1.6839 1.6766 1.6565 1.735 1.719 1.7985 -7.28%
Adjusted Per Share Value based on latest NOSH - 48,845
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 4.87 20.92 19.48 23.39 20.80 8.93 16.40 -55.52%
EPS -3.09 0.29 0.80 1.33 0.57 -2.86 -0.15 652.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6348 0.6657 0.6628 0.6549 0.6235 0.6178 0.6464 -1.20%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.33 1.40 1.35 1.29 0.50 0.35 0.50 -
P/RPS 10.79 2.65 2.74 2.18 0.86 1.41 1.10 358.87%
P/EPS -17.00 192.63 67.08 38.23 31.27 -4.40 -116.24 -72.27%
EY -5.88 0.52 1.49 2.62 3.20 -22.71 -0.86 260.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.81 0.78 0.29 0.20 0.28 106.49%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 27/09/21 28/06/21 29/03/21 22/12/20 29/09/20 29/06/20 26/03/20 -
Price 1.60 1.30 1.42 1.54 1.20 0.50 0.425 -
P/RPS 12.99 2.46 2.88 2.60 2.07 2.01 0.93 480.91%
P/EPS -20.45 178.87 70.56 45.64 75.05 -6.29 -98.81 -65.04%
EY -4.89 0.56 1.42 2.19 1.33 -15.90 -1.01 186.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.77 0.85 0.93 0.69 0.29 0.24 159.16%

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