[MWE] YoY Quarter Result on 30-Jun-2015 [#1]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -63.96%
YoY- -28.46%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Revenue 81,815 100,566 91,961 84,851 75,588 78,731 77,067 1.14%
PBT -54,532 7,138 5,463 9,085 7,384 10,108 6,269 -
Tax -425 -1,447 -1,748 -1,855 -1,733 -581 -1,956 -25.22%
NP -54,957 5,691 3,715 7,230 5,651 9,527 4,313 -
-
NP to SH -54,845 5,574 3,601 6,748 5,559 9,432 4,660 -
-
Tax Rate - 20.27% 32.00% 20.42% 23.47% 5.75% 31.20% -
Total Cost 136,772 94,875 88,246 77,621 69,937 69,204 72,754 12.77%
-
Net Worth 554,866 651,565 547,074 619,526 627,405 651,038 609,029 -1.75%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Net Worth 554,866 651,565 547,074 619,526 627,405 651,038 609,029 -1.75%
NOSH 231,559 231,559 230,833 230,307 230,663 230,048 230,693 0.07%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
NP Margin -67.17% 5.66% 4.04% 8.52% 7.48% 12.10% 5.60% -
ROE -9.88% 0.86% 0.66% 1.09% 0.89% 1.45% 0.77% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 35.54 43.68 39.84 36.84 32.77 34.22 33.41 1.18%
EPS -23.82 2.42 1.56 2.93 2.41 4.10 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.83 2.37 2.69 2.72 2.83 2.64 -1.72%
Adjusted Per Share Value based on latest NOSH - 230,307
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 35.33 43.43 39.71 36.64 32.64 34.00 33.28 1.14%
EPS -23.69 2.41 1.56 2.91 2.40 4.07 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3962 2.8138 2.3626 2.6755 2.7095 2.8115 2.6301 -1.75%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 29/03/13 -
Price 1.72 1.50 1.32 1.33 1.55 1.78 1.78 -
P/RPS 4.84 3.43 3.31 3.61 4.73 0.00 5.33 -1.81%
P/EPS -7.22 61.96 84.62 45.39 64.32 0.00 88.12 -
EY -13.85 1.61 1.18 2.20 1.55 0.00 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.56 0.49 0.57 0.89 0.67 1.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 24/08/18 23/08/17 23/08/16 27/08/15 27/05/14 29/08/14 23/05/13 -
Price 1.73 1.39 1.29 1.19 1.63 1.60 2.00 -
P/RPS 4.87 3.18 3.24 3.23 4.97 0.00 5.99 -3.86%
P/EPS -7.26 57.41 82.69 40.61 67.63 0.00 99.01 -
EY -13.77 1.74 1.21 2.46 1.48 0.00 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.49 0.54 0.44 0.60 0.80 0.76 -1.02%

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