[MBMR] YoY Quarter Result on 30-Sep-2021 [#3]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -131.58%
YoY- -108.08%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 230,558 600,447 515,321 472,475 466,805 431,942 411,184 -9.18%
PBT -4,158 79,601 67,351 45,127 11,678 26,084 12,454 -
Tax -920 -4,729 -4,192 -2,159 -2,528 -2,004 -1,168 -3.89%
NP -5,078 74,872 63,159 42,968 9,150 24,080 11,286 -
-
NP to SH -5,251 64,979 55,764 38,105 7,334 21,298 8,623 -
-
Tax Rate - 5.94% 6.22% 4.78% 21.65% 7.68% 9.38% -
Total Cost 235,636 525,575 452,162 429,507 457,655 407,862 399,898 -8.43%
-
Net Worth 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 1,598,327 1,588,036 2.16%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 11,723 27,312 -
Div Payout % - - - - - 55.05% 316.74% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,805,900 1,755,085 1,704,270 1,516,644 1,629,990 1,598,327 1,588,036 2.16%
NOSH 390,887 390,887 390,887 390,887 390,887 390,789 390,180 0.03%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -2.20% 12.47% 12.26% 9.09% 1.96% 5.57% 2.74% -
ROE -0.29% 3.70% 3.27% 2.51% 0.45% 1.33% 0.54% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 58.98 153.61 131.83 120.87 119.42 110.53 105.38 -9.21%
EPS -1.34 16.63 14.27 9.75 1.88 5.45 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 7.00 -
NAPS 4.62 4.49 4.36 3.88 4.17 4.09 4.07 2.13%
Adjusted Per Share Value based on latest NOSH - 390,887
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 58.98 153.61 131.83 120.87 119.42 110.50 105.19 -9.18%
EPS -1.34 16.63 14.27 9.75 1.88 5.45 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.99 -
NAPS 4.62 4.49 4.36 3.88 4.17 4.089 4.0626 2.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.19 3.17 3.95 2.06 2.04 2.50 2.89 -
P/RPS 5.41 2.06 3.00 1.70 1.71 2.26 2.74 11.99%
P/EPS -237.47 19.07 27.69 21.13 108.73 45.87 130.77 -
EY -0.42 5.24 3.61 4.73 0.92 2.18 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 1.20 2.42 -
P/NAPS 0.69 0.71 0.91 0.53 0.49 0.61 0.71 -0.47%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 19/11/20 21/11/19 22/11/18 22/11/17 23/11/16 18/11/15 -
Price 3.22 3.21 3.70 1.87 2.12 2.43 2.83 -
P/RPS 5.46 2.09 2.81 1.55 1.78 2.20 2.69 12.51%
P/EPS -239.70 19.31 25.94 19.18 112.99 44.59 128.05 -
EY -0.42 5.18 3.86 5.21 0.89 2.24 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 2.47 -
P/NAPS 0.70 0.71 0.85 0.48 0.51 0.59 0.70 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