[MTDACPI] YoY TTM Result on 30-Jun-2014 [#1]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -2.13%
YoY- -807.73%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 253,888 276,844 317,437 346,035 291,409 277,093 440,813 -8.77%
PBT 9,915 -6,923 -32,238 -103,680 37,484 -30,916 -7,048 -
Tax -10,527 1,329 -2,772 5,389 -14,115 -3,319 -201 93.31%
NP -612 -5,594 -35,010 -98,291 23,369 -34,235 -7,249 -33.74%
-
NP to SH -3,007 -5,923 -36,413 -98,332 13,894 -36,103 -8,598 -16.04%
-
Tax Rate 106.17% - - - 37.66% - - -
Total Cost 254,500 282,438 352,447 444,326 268,040 311,328 448,062 -8.98%
-
Net Worth 94,708 97,076 106,043 135,113 174,918 161,798 191,270 -11.04%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 1,950 2,307 - -
Div Payout % - - - - 14.03% 0.00% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 94,708 97,076 106,043 135,113 174,918 161,798 191,270 -11.04%
NOSH 231,632 231,133 230,528 365,172 230,156 231,140 230,446 0.08%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -0.24% -2.02% -11.03% -28.40% 8.02% -12.36% -1.64% -
ROE -3.18% -6.10% -34.34% -72.78% 7.94% -22.31% -4.50% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 109.91 119.78 137.70 94.76 126.61 119.88 191.29 -8.81%
EPS -1.30 -2.56 -15.80 -26.93 6.04 -15.62 -3.73 -16.09%
DPS 0.00 0.00 0.00 0.00 0.85 1.00 0.00 -
NAPS 0.41 0.42 0.46 0.37 0.76 0.70 0.83 -11.08%
Adjusted Per Share Value based on latest NOSH - 365,172
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 109.61 119.52 137.04 149.39 125.81 119.63 190.31 -8.77%
EPS -1.30 -2.56 -15.72 -42.45 6.00 -15.59 -3.71 -16.02%
DPS 0.00 0.00 0.00 0.00 0.84 1.00 0.00 -
NAPS 0.4089 0.4191 0.4578 0.5833 0.7552 0.6985 0.8258 -11.04%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.365 0.235 0.37 0.385 0.515 0.37 0.56 -
P/RPS 0.33 0.20 0.27 0.41 0.41 0.31 0.29 2.17%
P/EPS -28.04 -9.17 -2.34 -1.43 8.53 -2.37 -15.01 10.96%
EY -3.57 -10.90 -42.69 -69.94 11.72 -42.21 -6.66 -9.86%
DY 0.00 0.00 0.00 0.00 1.65 2.70 0.00 -
P/NAPS 0.89 0.56 0.80 1.04 0.68 0.53 0.67 4.84%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 24/08/16 28/08/15 29/08/14 30/08/13 29/08/12 25/08/11 -
Price 0.30 0.265 0.20 0.39 0.42 0.35 0.50 -
P/RPS 0.27 0.22 0.15 0.41 0.33 0.29 0.26 0.63%
P/EPS -23.05 -10.34 -1.27 -1.45 6.96 -2.24 -13.40 9.45%
EY -4.34 -9.67 -78.98 -69.05 14.37 -44.63 -7.46 -8.62%
DY 0.00 0.00 0.00 0.00 2.02 2.86 0.00 -
P/NAPS 0.73 0.63 0.43 1.05 0.55 0.50 0.60 3.31%

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