[MTDACPI] QoQ TTM Result on 30-Sep-2015 [#2]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -10.01%
YoY- 58.99%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 276,844 266,465 301,164 289,984 317,437 353,025 352,097 -14.82%
PBT -6,923 -4,985 -34,666 -36,448 -32,238 -27,404 -105,014 -83.70%
Tax 1,329 1,675 -1,627 -2,289 -2,772 -3,074 5,500 -61.23%
NP -5,594 -3,310 -36,293 -38,737 -35,010 -30,478 -99,514 -85.35%
-
NP to SH -5,923 -3,643 -37,921 -40,059 -36,413 -32,091 -98,853 -84.71%
-
Tax Rate - - - - - - - -
Total Cost 282,438 269,775 337,457 328,721 352,447 383,503 451,611 -26.88%
-
Net Worth 97,076 105,728 107,624 101,699 106,043 62,360 85,608 8.75%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 97,076 105,728 107,624 101,699 106,043 62,360 85,608 8.75%
NOSH 231,133 229,843 239,166 225,999 230,528 230,965 231,374 -0.06%
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 -2.02% -1.24% -12.05% -13.36% -11.03% -8.63% -28.26% -
ROE -6.10% -3.45% -35.23% -39.39% -34.34% -51.46% -115.47% -
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 119.78 115.93 125.92 128.31 137.70 152.85 152.18 -14.76%
EPS -2.56 -1.58 -15.86 -17.73 -15.80 -13.89 -42.72 -84.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.46 0.45 0.45 0.46 0.27 0.37 8.82%
Adjusted Per Share Value based on latest NOSH - 225,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 119.52 115.04 130.02 125.19 137.04 152.41 152.01 -14.82%
EPS -2.56 -1.57 -16.37 -17.29 -15.72 -13.85 -42.68 -84.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4191 0.4564 0.4646 0.4391 0.4578 0.2692 0.3696 8.74%
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 0.235 0.27 0.29 0.225 0.37 0.30 0.30 -
P/RPS 0.20 0.23 0.23 0.18 0.27 0.20 0.20 0.00%
P/EPS -9.17 -17.03 -1.83 -1.27 -2.34 -2.16 -0.70 456.58%
EY -10.90 -5.87 -54.67 -78.78 -42.69 -46.31 -142.41 -82.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.64 0.50 0.80 1.11 0.81 -21.83%
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 24/08/16 31/05/16 26/02/16 27/11/15 28/08/15 29/05/15 25/02/15 -
Price 0.265 0.245 0.34 0.24 0.20 0.33 0.32 -
P/RPS 0.22 0.21 0.27 0.19 0.15 0.22 0.21 3.15%
P/EPS -10.34 -15.46 -2.14 -1.35 -1.27 -2.38 -0.75 475.88%
EY -9.67 -6.47 -46.63 -73.86 -78.98 -42.10 -133.51 -82.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.76 0.53 0.43 1.22 0.86 -18.75%

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