[MTDACPI] QoQ TTM Result on 30-Sep-2020 [#2]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 13.84%
YoY- -247.27%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 236,187 196,173 193,888 226,305 253,297 259,180 260,366 -6.26%
PBT 5,468 -18,280 -21,321 -19,989 -7,025 -1,770 884 235.10%
Tax -7,837 -930 -930 -930 -5,532 -5,532 -5,466 27.01%
NP -2,369 -19,210 -22,251 -20,919 -12,557 -7,302 -4,582 -35.45%
-
NP to SH -1,957 -18,763 -21,776 -20,421 -10,646 -5,403 -2,693 -19.09%
-
Tax Rate 143.32% - - - - - 618.33% -
Total Cost 238,556 215,383 216,139 247,224 265,854 266,482 264,948 -6.72%
-
Net Worth 71,608 60,058 76,228 76,228 83,158 85,468 90,088 -14.13%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 71,608 60,058 76,228 76,228 83,158 85,468 90,088 -14.13%
NOSH 231,632 231,632 231,632 231,632 231,632 231,632 231,632 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -1.00% -9.79% -11.48% -9.24% -4.96% -2.82% -1.76% -
ROE -2.73% -31.24% -28.57% -26.79% -12.80% -6.32% -2.99% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 102.25 84.92 83.94 97.97 109.65 112.20 112.71 -6.25%
EPS -0.85 -8.12 -9.43 -8.84 -4.61 -2.34 -1.17 -19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.26 0.33 0.33 0.36 0.37 0.39 -14.13%
Adjusted Per Share Value based on latest NOSH - 231,632
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 101.97 84.69 83.71 97.70 109.35 111.89 112.41 -6.26%
EPS -0.84 -8.10 -9.40 -8.82 -4.60 -2.33 -1.16 -19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3091 0.2593 0.3291 0.3291 0.359 0.369 0.3889 -14.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.26 0.20 0.16 0.07 0.17 0.175 0.14 -
P/RPS 0.25 0.24 0.19 0.07 0.16 0.16 0.12 62.75%
P/EPS -30.69 -2.46 -1.70 -0.79 -3.69 -7.48 -12.01 86.38%
EY -3.26 -40.61 -58.92 -126.29 -27.11 -13.37 -8.33 -46.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.48 0.21 0.47 0.47 0.36 75.46%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 -
Price 0.27 0.21 0.18 0.16 0.14 0.165 0.185 -
P/RPS 0.26 0.25 0.21 0.16 0.13 0.15 0.16 38.01%
P/EPS -31.87 -2.59 -1.91 -1.81 -3.04 -7.05 -15.87 58.83%
EY -3.14 -38.68 -52.37 -55.25 -32.92 -14.18 -6.30 -37.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.55 0.48 0.39 0.45 0.47 50.47%

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