[MWE] YoY Quarter Result on 31-Mar-2015 [#4]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 288.03%
YoY- 236.79%
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Revenue 69,040 87,267 58,477 81,983 125,924 136,324 153,429 -10.42%
PBT -49,976 119,293 -28,815 20,880 101,984 14,348 8,856 -
Tax -608 3,452 -3,450 -1,750 -1,522 -2,899 -2,232 -16.41%
NP -50,584 122,745 -32,265 19,130 100,462 11,449 6,624 -
-
NP to SH -50,657 122,239 -30,983 18,722 99,690 10,964 10,847 -
-
Tax Rate - -2.89% - 8.38% 1.49% 20.20% 25.20% -
Total Cost 119,624 -35,478 90,742 62,853 25,462 124,875 146,805 -2.78%
-
Net Worth 591,703 679,193 559,517 626,369 589,391 434,497 231,157 13.83%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Div - - 4,605 4,605 20,720 11,555 11,557 -
Div Payout % - - 0.00% 24.60% 20.79% 105.40% 106.55% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 591,703 679,193 559,517 626,369 589,391 434,497 231,157 13.83%
NOSH 231,559 231,559 230,254 230,282 230,230 231,115 231,157 0.02%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -73.27% 140.65% -55.18% 23.33% 79.78% 8.40% 4.32% -
ROE -8.56% 18.00% -5.54% 2.99% 16.91% 2.52% 4.69% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.99 37.90 25.40 35.60 54.69 58.99 66.37 -10.37%
EPS -22.00 53.09 -13.46 8.13 43.30 4.74 4.69 -
DPS 0.00 0.00 2.00 2.00 9.00 5.00 5.00 -
NAPS 2.57 2.95 2.43 2.72 2.56 1.88 1.00 13.90%
Adjusted Per Share Value based on latest NOSH - 230,282
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.82 37.69 25.25 35.40 54.38 58.87 66.26 -10.42%
EPS -21.88 52.79 -13.38 8.09 43.05 4.73 4.68 -
DPS 0.00 0.00 1.99 1.99 8.95 4.99 4.99 -
NAPS 2.5553 2.9331 2.4163 2.705 2.5453 1.8764 0.9983 13.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/12/12 30/12/11 30/12/10 -
Price 1.60 1.34 1.39 1.35 1.73 1.26 1.05 -
P/RPS 5.34 3.54 5.47 3.79 3.16 2.14 1.58 18.28%
P/EPS -7.27 2.52 -10.33 16.61 4.00 26.56 22.38 -
EY -13.75 39.62 -9.68 6.02 25.03 3.77 4.47 -
DY 0.00 0.00 1.44 1.48 5.20 3.97 4.76 -
P/NAPS 0.62 0.45 0.57 0.50 0.68 0.67 1.05 -7.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 31/12/10 CAGR
Date 25/05/18 23/05/17 25/05/16 28/05/15 28/02/13 24/02/12 23/02/11 -
Price 1.68 1.69 1.38 1.25 1.82 1.41 1.19 -
P/RPS 5.60 4.46 5.43 3.51 3.33 2.39 1.79 17.03%
P/EPS -7.64 3.18 -10.26 15.38 4.20 29.72 25.36 -
EY -13.10 31.42 -9.75 6.50 23.79 3.36 3.94 -
DY 0.00 0.00 1.45 1.60 4.95 3.55 4.20 -
P/NAPS 0.65 0.57 0.57 0.46 0.71 0.75 1.19 -8.00%

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