[MATANG] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -42.58%
YoY- -54.81%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 18,920 13,884 12,188 8,312 8,836 10,980 7,868 15.73%
PBT 9,764 7,364 7,564 2,000 3,676 7,588 3,940 16.32%
Tax -1,244 -1,648 -2,356 -948 -1,348 -1,880 -1,192 0.71%
NP 8,520 5,716 5,208 1,052 2,328 5,708 2,748 20.74%
-
NP to SH 8,520 5,716 5,208 1,052 2,328 5,708 2,748 20.74%
-
Tax Rate 12.74% 22.38% 31.15% 47.40% 36.67% 24.78% 30.25% -
Total Cost 10,400 8,168 6,980 7,260 6,508 5,272 5,120 12.53%
-
Net Worth 261,254 238,920 181,000 181,000 181,000 181,000 168,000 7.63%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 261,254 238,920 181,000 181,000 181,000 181,000 168,000 7.63%
NOSH 2,389,200 2,172,000 1,810,000 1,810,000 1,810,000 1,810,000 1,680,000 6.04%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 45.03% 41.17% 42.73% 12.66% 26.35% 51.99% 34.93% -
ROE 3.26% 2.39% 2.88% 0.58% 1.29% 3.15% 1.64% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.80 0.64 0.67 0.46 0.49 0.61 0.47 9.26%
EPS 0.36 0.28 0.28 0.04 0.12 0.32 0.16 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.10 0.10 0.10 0.10 1.60%
Adjusted Per Share Value based on latest NOSH - 1,810,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.79 0.58 0.51 0.35 0.37 0.46 0.33 15.65%
EPS 0.36 0.24 0.22 0.04 0.10 0.24 0.12 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.10 0.0758 0.0758 0.0758 0.0758 0.0703 7.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - -
Price 0.09 0.09 0.08 0.065 0.08 0.10 0.00 -
P/RPS 11.30 14.08 11.88 14.15 16.39 16.48 0.00 -
P/EPS 25.09 34.20 27.80 111.83 62.20 31.71 0.00 -
EY 3.99 2.92 3.60 0.89 1.61 3.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.80 0.65 0.80 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 23/11/21 23/11/20 26/11/19 27/11/18 23/11/17 13/01/17 -
Price 0.095 0.11 0.085 0.08 0.075 0.105 0.00 -
P/RPS 11.93 17.21 12.62 17.42 15.36 17.31 0.00 -
P/EPS 26.48 41.80 29.54 137.64 58.31 33.30 0.00 -
EY 3.78 2.39 3.39 0.73 1.71 3.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.00 0.85 0.80 0.75 1.05 0.00 -

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

Post a Comment