[MTDACPI] QoQ TTM Result on 31-Dec-2014 [#3]

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -1.21%
YoY- -790.31%
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 289,984 317,437 353,025 352,097 330,399 346,035 328,185 -7.91%
PBT -36,448 -32,238 -27,404 -105,014 -103,529 -103,680 -100,972 -49.27%
Tax -2,289 -2,772 -3,074 5,500 5,329 5,389 5,396 -
NP -38,737 -35,010 -30,478 -99,514 -98,200 -98,291 -95,576 -45.20%
-
NP to SH -40,059 -36,413 -32,091 -98,853 -97,674 -98,332 -96,282 -44.23%
-
Tax Rate - - - - - - - -
Total Cost 328,721 352,447 383,503 451,611 428,599 444,326 423,761 -15.56%
-
Net Worth 101,699 106,043 62,360 85,608 92,190 135,113 70,128 28.09%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 101,699 106,043 62,360 85,608 92,190 135,113 70,128 28.09%
NOSH 225,999 230,528 230,965 231,374 230,476 365,172 233,762 -2.22%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -13.36% -11.03% -8.63% -28.26% -29.72% -28.40% -29.12% -
ROE -39.39% -34.34% -51.46% -115.47% -105.95% -72.78% -137.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 128.31 137.70 152.85 152.18 143.35 94.76 140.39 -5.81%
EPS -17.73 -15.80 -13.89 -42.72 -42.38 -26.93 -41.19 -42.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.27 0.37 0.40 0.37 0.30 31.00%
Adjusted Per Share Value based on latest NOSH - 231,374
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 125.19 137.04 152.41 152.01 142.64 149.39 141.68 -7.91%
EPS -17.29 -15.72 -13.85 -42.68 -42.17 -42.45 -41.57 -44.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4391 0.4578 0.2692 0.3696 0.398 0.5833 0.3028 28.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.225 0.37 0.30 0.30 0.41 0.385 0.45 -
P/RPS 0.18 0.27 0.20 0.20 0.29 0.41 0.32 -31.83%
P/EPS -1.27 -2.34 -2.16 -0.70 -0.97 -1.43 -1.09 10.71%
EY -78.78 -42.69 -46.31 -142.41 -103.36 -69.94 -91.53 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.80 1.11 0.81 1.03 1.04 1.50 -51.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.24 0.20 0.33 0.32 0.365 0.39 0.50 -
P/RPS 0.19 0.15 0.22 0.21 0.25 0.41 0.36 -34.66%
P/EPS -1.35 -1.27 -2.38 -0.75 -0.86 -1.45 -1.21 7.56%
EY -73.86 -78.98 -42.10 -133.51 -116.11 -69.05 -82.38 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.43 1.22 0.86 0.91 1.05 1.67 -53.44%

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