[MATANG] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -45.34%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 8,662 9,516 12,836 9,524 0 -
PBT 2,402 3,808 7,384 2,380 0 -
Tax -1,126 -1,448 -2,354 -878 0 -
NP 1,276 2,360 5,030 1,502 0 -
-
NP to SH 1,276 2,360 5,030 1,502 0 -
-
Tax Rate 46.88% 38.03% 31.88% 36.89% - -
Total Cost 7,386 7,156 7,806 8,022 0 -
-
Net Worth 181,000 181,000 181,000 187,750 0 -
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 181,000 181,000 181,000 187,750 0 -
NOSH 1,810,000 1,810,000 1,810,000 1,877,500 0 -
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 14.73% 24.80% 39.19% 15.77% 0.00% -
ROE 0.70% 1.30% 2.78% 0.80% 0.00% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.48 0.53 0.71 0.51 0.00 -
EPS 0.08 0.14 0.28 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,680,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 0.36 0.40 0.54 0.40 0.00 -
EPS 0.05 0.10 0.21 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0758 0.0758 0.0786 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/19 31/12/18 29/12/17 - - -
Price 0.09 0.07 0.095 0.00 0.00 -
P/RPS 18.81 13.31 13.40 0.00 0.00 -
P/EPS 127.66 53.69 34.18 0.00 0.00 -
EY 0.78 1.86 2.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.70 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 26/02/20 29/01/19 12/02/18 21/02/17 - -
Price 0.07 0.07 0.095 0.13 0.00 -
P/RPS 14.63 13.31 13.40 25.63 0.00 -
P/EPS 99.29 53.69 34.18 162.50 0.00 -
EY 1.01 1.86 2.93 0.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.95 1.30 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