[M&G] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -230.21%
YoY- -16.22%
Quarter Report
View:
Show?
TTM Result
31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 CAGR
Revenue 84,268 158,413 182,285 278,515 219,134 285,480 345,788 -25.70%
PBT -33,192 -298,960 -206,827 -39,817 -19,427 12,194 9,222 -
Tax -193 15,047 427,039 -2,318 -1,320 -333 -5,536 -50.66%
NP -33,385 -283,913 220,212 -42,135 -20,747 11,861 3,686 -
-
NP to SH -22,590 -197,291 271,407 -29,039 -24,986 -27,082 -33,592 -8.01%
-
Tax Rate - - - - - 2.73% 60.03% -
Total Cost 117,653 442,326 -37,927 320,650 239,881 273,619 342,102 -20.12%
-
Net Worth 0 136,957 434,955 162,396 0 179,124 0 -
Dividend
31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 CAGR
Div - - 1,052 - - - - -
Div Payout % - - 0.39% - - - - -
Equity
31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 CAGR
Net Worth 0 136,957 434,955 162,396 0 179,124 0 -
NOSH 723,878 723,878 701,541 702,406 701,522 682,898 472,307 9.40%
Ratio Analysis
31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 CAGR
NP Margin -39.62% -179.22% 120.81% -15.13% -9.47% 4.15% 1.07% -
ROE 0.00% -144.05% 62.40% -17.88% 0.00% -15.12% 0.00% -
Per Share
31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 CAGR
RPS 11.64 21.88 25.98 39.65 31.24 41.80 73.21 -32.09%
EPS -3.12 -27.25 38.69 -4.13 -3.56 -3.97 -7.11 -15.91%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1892 0.62 0.2312 0.00 0.2623 0.00 -
Adjusted Per Share Value based on latest NOSH - 702,406
31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 CAGR
RPS 3.79 7.12 8.20 12.52 9.85 12.84 15.55 -25.70%
EPS -1.02 -8.87 12.20 -1.31 -1.12 -1.22 -1.51 -7.92%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0616 0.1956 0.073 0.00 0.0805 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 CAGR
Date 31/10/18 29/06/18 30/06/17 30/06/16 30/06/15 30/01/15 30/01/14 -
Price 0.075 0.10 0.47 0.375 0.485 0.525 0.72 -
P/RPS 0.64 0.46 1.81 0.95 1.55 1.26 0.98 -8.57%
P/EPS -2.40 -0.37 1.21 -9.07 -13.62 -13.24 -10.12 -26.13%
EY -41.61 -272.55 82.31 -11.02 -7.34 -7.55 -9.88 35.34%
DY 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.76 1.62 0.00 2.00 0.00 -
Price Multiplier on Announcement Date
31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 31/01/15 31/01/14 CAGR
Date - 23/08/18 29/08/17 30/08/16 - - 25/03/14 -
Price 0.00 0.115 0.27 0.39 0.00 0.00 0.655 -
P/RPS 0.00 0.53 1.04 0.98 0.00 0.00 0.89 -
P/EPS 0.00 -0.42 0.70 -9.43 0.00 0.00 -9.21 -
EY 0.00 -237.00 143.29 -10.60 0.00 0.00 -10.86 -
DY 0.00 0.00 0.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.61 0.44 1.69 0.00 0.00 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