[MAA] QoQ TTM Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	165,907	154,152	119,024	79,231	43,561	165,299	297,438	-32.31%
YoY %	7.63%	29.51%	50.22%	81.89%	-73.65%	-44.43%	-	-
Horiz. %	55.78%	51.83%	40.02%	26.64%	14.65%	55.57%	100.00%	-
PBT	-13,577	17,978	28,626	12,177	13,039	263,098	266,537	-
YoY %	-175.52%	-37.20%	135.08%	-6.61%	-95.04%	-1.29%	-	-
Horiz. %	-5.09%	6.75%	10.74%	4.57%	4.89%	98.71%	100.00%	-
Tax	-4,237	-3,678	-2,282	-806	-1,082	-2,189	-3,795	7.64%
YoY %	-15.20%	-61.17%	-183.13%	25.51%	50.57%	42.32%	-	-
Horiz. %	111.65%	96.92%	60.13%	21.24%	28.51%	57.68%	100.00%	-
NP	-17,814	14,300	26,344	11,371	11,957	260,909	262,742	-
YoY %	-224.57%	-45.72%	131.68%	-4.90%	-95.42%	-0.70%	-	-
Horiz. %	-6.78%	5.44%	10.03%	4.33%	4.55%	99.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-18,527	13,083	25,136	10,263	11,472	261,111	262,290	-
YoY %	-241.61%	-47.95%	144.92%	-10.54%	-95.61%	-0.45%	-	-
Horiz. %	-7.06%	4.99%	9.58%	3.91%	4.37%	99.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	20.46%	7.97%	6.62%	8.30%	0.83%	1.42%	-
YoY %	-	156.71%	20.39%	-20.24%	900.00%	-41.55%	-	-
Horiz. %	-	1,440.85%	561.27%	466.20%	584.51%	58.45%	100.00%	-
Total Cost	183,721	139,852	92,680	67,860	31,604	-95,610	34,696	204.72%
YoY %	31.37%	50.90%	36.58%	114.72%	133.06%	-375.56%	-	-
Horiz. %	529.52%	403.08%	267.12%	195.58%	91.09%	-275.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	530,624	538,830	560,711	560,711	560,711	548,386	577,361	-5.48%
YoY %	-1.52%	-3.90%	0.00%	0.00%	2.25%	-5.02%	-	-
Horiz. %	91.91%	93.33%	97.12%	97.12%	97.12%	94.98%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	8,287	8,287	249	249	255	17,888	1,185	267.00%
YoY %	0.00%	3,228.11%	0.00%	-2.35%	-98.57%	1,409.54%	-	-
Horiz. %	699.32%	699.32%	21.01%	21.01%	21.52%	1,509.54%	100.00%	-
Div Payout %	0.00%	63.35%	0.99%	2.44%	2.23%	6.85%	0.45%	-
YoY %	0.00%	6,298.99%	-59.43%	9.42%	-67.45%	1,422.22%	-	-
Horiz. %	0.00%	14,077.78%	220.00%	542.22%	495.56%	1,522.22%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	530,624	538,830	560,711	560,711	560,711	548,386	577,361	-5.48%
YoY %	-1.52%	-3.90%	0.00%	0.00%	2.25%	-5.02%	-	-
Horiz. %	91.91%	93.33%	97.12%	97.12%	97.12%	94.98%	100.00%	-
NOSH	273,518	273,518	273,518	273,518	273,518	273,518	288,680	-3.54%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-5.25%	-	-
Horiz. %	94.75%	94.75%	94.75%	94.75%	94.75%	94.75%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	-10.74%	9.28%	22.13%	14.35%	27.45%	157.84%	88.34%	-
YoY %	-215.73%	-58.07%	54.22%	-47.72%	-82.61%	78.67%	-	-
Horiz. %	-12.16%	10.50%	25.05%	16.24%	31.07%	178.67%	100.00%	-
ROE	-3.49%	2.43%	4.48%	1.83%	2.05%	47.61%	45.43%	-
YoY %	-243.62%	-45.76%	144.81%	-10.73%	-95.69%	4.80%	-	-
Horiz. %	-7.68%	5.35%	9.86%	4.03%	4.51%	104.80%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	60.66	56.36	43.52	28.97	15.93	59.08	103.03	-29.82%
YoY %	7.63%	29.50%	50.22%	81.86%	-73.04%	-42.66%	-	-
Horiz. %	58.88%	54.70%	42.24%	28.12%	15.46%	57.34%	100.00%	-
EPS	-6.77	4.78	9.19	3.75	4.19	93.32	90.86	-
YoY %	-241.63%	-47.99%	145.07%	-10.50%	-95.51%	2.71%	-	-
Horiz. %	-7.45%	5.26%	10.11%	4.13%	4.61%	102.71%	100.00%	-
DPS	3.03	3.03	0.09	0.09	0.09	6.39	0.41	280.79%
YoY %	0.00%	3,266.67%	0.00%	0.00%	-98.59%	1,458.54%	-	-
Horiz. %	739.02%	739.02%	21.95%	21.95%	21.95%	1,558.54%	100.00%	-
NAPS	1.94	1.97	2.05	2.05	2.05	1.96	2.00	-2.01%
YoY %	-1.52%	-3.90%	0.00%	0.00%	4.59%	-2.00%	-	-
Horiz. %	97.00%	98.50%	102.50%	102.50%	102.50%	98.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 273,518
RPS	62.95	58.49	45.16	30.06	16.53	62.72	112.85	-32.30%
YoY %	7.63%	29.52%	50.23%	81.85%	-73.64%	-44.42%	-	-
Horiz. %	55.78%	51.83%	40.02%	26.64%	14.65%	55.58%	100.00%	-
EPS	-7.03	4.96	9.54	3.89	4.35	99.07	99.52	-
YoY %	-241.73%	-48.01%	145.24%	-10.57%	-95.61%	-0.45%	-	-
Horiz. %	-7.06%	4.98%	9.59%	3.91%	4.37%	99.55%	100.00%	-
DPS	3.14	3.14	0.09	0.09	0.10	6.79	0.45	266.45%
YoY %	0.00%	3,388.89%	0.00%	-10.00%	-98.53%	1,408.89%	-	-
Horiz. %	697.78%	697.78%	20.00%	20.00%	22.22%	1,508.89%	100.00%	-
NAPS	2.0133	2.0444	2.1274	2.1274	2.1274	2.0807	2.1906	-5.48%
YoY %	-1.52%	-3.90%	0.00%	0.00%	2.24%	-5.02%	-	-
Horiz. %	91.91%	93.33%	97.11%	97.11%	97.11%	94.98%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	0.65	0.695	0.77	0.805	0.855	0.86	0.885	-
P/RPS	1.07	1.23	1.77	2.78	5.37	1.46	0.86	15.72%
YoY %	-13.01%	-30.51%	-36.33%	-48.23%	267.81%	69.77%	-	-
Horiz. %	124.42%	143.02%	205.81%	323.26%	624.42%	169.77%	100.00%	-
P/EPS	-9.60	14.53	8.38	21.45	20.39	0.92	0.97	-
YoY %	-166.07%	73.39%	-60.93%	5.20%	2,116.30%	-5.15%	-	-
Horiz. %	-989.69%	1,497.94%	863.92%	2,211.34%	2,102.06%	94.85%	100.00%	-
EY	-10.42	6.88	11.93	4.66	4.91	108.52	102.66	-
YoY %	-251.45%	-42.33%	156.01%	-5.09%	-95.48%	5.71%	-	-
Horiz. %	-10.15%	6.70%	11.62%	4.54%	4.78%	105.71%	100.00%	-
DY	4.66	4.36	0.12	0.11	0.11	7.43	0.46	370.17%
YoY %	6.88%	3,533.33%	9.09%	0.00%	-98.52%	1,515.22%	-	-
Horiz. %	1,013.04%	947.83%	26.09%	23.91%	23.91%	1,615.22%	100.00%	-
P/NAPS	0.34	0.35	0.38	0.39	0.42	0.44	0.44	-15.83%
YoY %	-2.86%	-7.89%	-2.56%	-7.14%	-4.55%	0.00%	-	-
Horiz. %	77.27%	79.55%	86.36%	88.64%	95.45%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	28/05/18	28/02/18	23/11/17	23/08/17	25/05/17	28/02/17	-
Price	0.595	0.645	0.79	0.79	0.835	0.865	0.885	-
P/RPS	0.98	1.14	1.82	2.73	5.24	1.46	0.86	9.12%
YoY %	-14.04%	-37.36%	-33.33%	-47.90%	258.90%	69.77%	-	-
Horiz. %	113.95%	132.56%	211.63%	317.44%	609.30%	169.77%	100.00%	-
P/EPS	-8.78	13.48	8.60	21.05	19.91	0.93	0.97	-
YoY %	-165.13%	56.74%	-59.14%	5.73%	2,040.86%	-4.12%	-	-
Horiz. %	-905.15%	1,389.69%	886.60%	2,170.10%	2,052.58%	95.88%	100.00%	-
EY	-11.38	7.42	11.63	4.75	5.02	107.89	102.66	-
YoY %	-253.37%	-36.20%	144.84%	-5.38%	-95.35%	5.09%	-	-
Horiz. %	-11.09%	7.23%	11.33%	4.63%	4.89%	105.09%	100.00%	-
DY	5.09	4.70	0.12	0.12	0.11	7.39	0.46	398.75%
YoY %	8.30%	3,816.67%	0.00%	9.09%	-98.51%	1,506.52%	-	-
Horiz. %	1,106.52%	1,021.74%	26.09%	26.09%	23.91%	1,606.52%	100.00%	-
P/NAPS	0.31	0.33	0.39	0.39	0.41	0.44	0.44	-20.87%
YoY %	-6.06%	-15.38%	0.00%	-4.88%	-6.82%	0.00%	-	-
Horiz. %	70.45%	75.00%	88.64%	88.64%	93.18%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos