[MCEHLDG] YoY Cumulative Quarter Result on 31-Jan-2018 [#2]

Announcement Date
27-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -24.38%
YoY- -59.64%
Quarter Report
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 52,959 38,079 35,016 34,617 45,833 42,809 43,916 3.16%
PBT 2,771 -2,948 -1,645 746 2,137 -1,138 -802 -
Tax -140 -20 279 -141 -638 92 -148 -0.92%
NP 2,631 -2,968 -1,366 605 1,499 -1,046 -950 -
-
NP to SH 2,631 -2,968 -1,366 605 1,499 -1,046 -921 -
-
Tax Rate 5.05% - - 18.90% 29.85% - - -
Total Cost 50,328 41,047 36,382 34,012 44,334 43,855 44,866 1.93%
-
Net Worth 81,893 79,862 88,277 92,153 92,455 92,504 93,881 -2.24%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 666 - - -
Div Payout % - - - - 44.43% - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 81,893 79,862 88,277 92,153 92,455 92,504 93,881 -2.24%
NOSH 48,845 44,405 44,405 44,405 44,405 44,322 44,405 1.59%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 4.97% -7.79% -3.90% 1.75% 3.27% -2.44% -2.16% -
ROE 3.21% -3.72% -1.55% 0.66% 1.62% -1.13% -0.98% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 108.42 85.75 78.86 77.96 103.22 96.59 98.90 1.54%
EPS 5.39 -6.68 -3.08 1.36 3.38 -2.36 -2.07 -
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.6766 1.7985 1.988 2.0753 2.0821 2.0871 2.1142 -3.78%
Adjusted Per Share Value based on latest NOSH - 44,405
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 42.86 30.82 28.34 28.02 37.09 34.65 35.54 3.16%
EPS 2.13 -2.40 -1.11 0.49 1.21 -0.85 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.6628 0.6464 0.7145 0.7458 0.7483 0.7487 0.7598 -2.24%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.35 0.50 0.51 0.735 0.745 0.96 1.20 -
P/RPS 1.25 0.58 0.65 0.94 0.72 0.99 1.21 0.54%
P/EPS 25.06 -7.48 -16.58 53.95 22.07 -40.68 -57.86 -
EY 3.99 -13.37 -6.03 1.85 4.53 -2.46 -1.73 -
DY 0.00 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 0.81 0.28 0.26 0.35 0.36 0.46 0.57 6.02%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 26/03/20 22/03/19 27/03/18 29/03/17 28/03/16 27/03/15 -
Price 1.42 0.425 0.65 0.75 0.745 0.875 1.18 -
P/RPS 1.31 0.50 0.82 0.96 0.72 0.91 1.19 1.61%
P/EPS 26.36 -6.36 -21.13 55.05 22.07 -37.08 -56.89 -
EY 3.79 -15.73 -4.73 1.82 4.53 -2.70 -1.76 -
DY 0.00 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 0.85 0.24 0.33 0.36 0.36 0.42 0.56 7.19%

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