[MCEHLDG] QoQ Annualized Quarter Result on 31-Jan-2020 [#2]

Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 46.56%
YoY- -117.28%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 115,584 74,812 65,485 76,158 71,268 69,231 70,150 39.29%
PBT 6,908 -5,780 -8,654 -5,896 -11,072 -6,358 -5,156 -
Tax -316 -8 -9 -40 -36 -453 1,234 -
NP 6,592 -5,788 -8,664 -5,936 -11,108 -6,811 -3,921 -
-
NP to SH 6,592 -5,788 -8,664 -5,936 -11,108 -6,811 -3,921 -
-
Tax Rate 4.57% - - - - - - -
Total Cost 108,992 80,600 74,149 82,094 82,376 76,042 74,071 29.21%
-
Net Worth 80,911 77,042 76,332 79,862 80,017 82,833 86,700 -4.48%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 80,911 77,042 76,332 79,862 80,017 82,833 86,700 -4.48%
NOSH 48,845 44,405 44,405 44,405 44,405 44,405 44,405 6.52%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 5.70% -7.74% -13.23% -7.79% -15.59% -9.84% -5.59% -
ROE 8.15% -7.51% -11.35% -7.43% -13.88% -8.22% -4.52% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 236.63 168.48 147.47 171.51 160.50 155.91 157.98 30.75%
EPS 13.48 -13.03 -19.51 -13.36 -25.00 -15.34 -8.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6565 1.735 1.719 1.7985 1.802 1.8654 1.9525 -10.33%
Adjusted Per Share Value based on latest NOSH - 44,405
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 93.53 60.54 52.99 61.62 57.67 56.02 56.76 39.29%
EPS 5.33 -4.68 -7.01 -4.80 -8.99 -5.51 -3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6547 0.6234 0.6177 0.6462 0.6475 0.6703 0.7016 -4.48%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 1.29 0.50 0.35 0.50 0.485 0.625 0.70 -
P/RPS 0.55 0.30 0.24 0.29 0.30 0.40 0.44 15.96%
P/EPS 9.56 -3.84 -1.79 -3.74 -1.94 -4.07 -7.93 -
EY 10.46 -26.07 -55.75 -26.74 -51.58 -24.54 -12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.29 0.20 0.28 0.27 0.34 0.36 67.04%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 22/12/20 29/09/20 29/06/20 26/03/20 20/12/19 30/09/19 26/06/19 -
Price 1.54 1.20 0.50 0.425 0.46 0.55 0.71 -
P/RPS 0.65 0.71 0.34 0.25 0.29 0.35 0.45 27.63%
P/EPS 11.41 -9.21 -2.56 -3.18 -1.84 -3.59 -8.04 -
EY 8.76 -10.86 -39.02 -31.45 -54.38 -27.89 -12.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.69 0.29 0.24 0.26 0.29 0.36 87.73%

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