[MTDACPI] YoY TTM Result on 30-Jun-2012 [#1]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -13.55%
YoY- -319.9%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 317,437 346,035 291,409 277,093 440,813 661,212 924,699 -16.31%
PBT -32,238 -103,680 37,484 -30,916 -7,048 -21,303 -44,572 -5.25%
Tax -2,772 5,389 -14,115 -3,319 -201 -6,166 -10,512 -19.91%
NP -35,010 -98,291 23,369 -34,235 -7,249 -27,469 -55,084 -7.27%
-
NP to SH -36,413 -98,332 13,894 -36,103 -8,598 -35,583 -47,139 -4.20%
-
Tax Rate - - 37.66% - - - - -
Total Cost 352,447 444,326 268,040 311,328 448,062 688,681 979,783 -15.66%
-
Net Worth 106,043 135,113 174,918 161,798 191,270 196,306 212,894 -10.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 1,950 2,307 - - 2,263 -
Div Payout % - - 14.03% 0.00% - - 0.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 106,043 135,113 174,918 161,798 191,270 196,306 212,894 -10.96%
NOSH 230,528 365,172 230,156 231,140 230,446 230,948 228,918 0.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -11.03% -28.40% 8.02% -12.36% -1.64% -4.15% -5.96% -
ROE -34.34% -72.78% 7.94% -22.31% -4.50% -18.13% -22.14% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 137.70 94.76 126.61 119.88 191.29 286.30 403.94 -16.41%
EPS -15.80 -26.93 6.04 -15.62 -3.73 -15.41 -20.59 -4.31%
DPS 0.00 0.00 0.85 1.00 0.00 0.00 1.00 -
NAPS 0.46 0.37 0.76 0.70 0.83 0.85 0.93 -11.06%
Adjusted Per Share Value based on latest NOSH - 231,140
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 137.04 149.39 125.81 119.63 190.31 285.46 399.21 -16.31%
EPS -15.72 -42.45 6.00 -15.59 -3.71 -15.36 -20.35 -4.20%
DPS 0.00 0.00 0.84 1.00 0.00 0.00 0.98 -
NAPS 0.4578 0.5833 0.7552 0.6985 0.8258 0.8475 0.9191 -10.96%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.37 0.385 0.515 0.37 0.56 0.43 0.55 -
P/RPS 0.27 0.41 0.41 0.31 0.29 0.15 0.14 11.56%
P/EPS -2.34 -1.43 8.53 -2.37 -15.01 -2.79 -2.67 -2.17%
EY -42.69 -69.94 11.72 -42.21 -6.66 -35.83 -37.44 2.21%
DY 0.00 0.00 1.65 2.70 0.00 0.00 1.82 -
P/NAPS 0.80 1.04 0.68 0.53 0.67 0.51 0.59 5.20%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 -
Price 0.20 0.39 0.42 0.35 0.50 0.49 0.63 -
P/RPS 0.15 0.41 0.33 0.29 0.26 0.17 0.16 -1.06%
P/EPS -1.27 -1.45 6.96 -2.24 -13.40 -3.18 -3.06 -13.62%
EY -78.98 -69.05 14.37 -44.63 -7.46 -31.44 -32.69 15.83%
DY 0.00 0.00 2.02 2.86 0.00 0.00 1.59 -
P/NAPS 0.43 1.05 0.55 0.50 0.60 0.58 0.68 -7.35%

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