[MCEHLDG] QoQ Cumulative Quarter Result on 31-Jul-2015 [#4]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- -1456.52%
YoY- -111.79%
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 58,579 42,809 22,406 90,028 69,237 43,916 20,326 102.64%
PBT -2,368 -1,138 322 -229 142 -802 -2,206 4.84%
Tax 309 92 -179 -896 -253 -148 348 -7.62%
NP -2,059 -1,046 143 -1,125 -111 -950 -1,858 7.09%
-
NP to SH -2,059 -1,046 143 -1,074 -69 -921 -1,844 7.63%
-
Tax Rate - - 55.59% - 178.17% - - -
Total Cost 60,638 43,855 22,263 91,153 69,348 44,866 22,184 95.61%
-
Net Worth 91,665 92,504 93,867 93,721 94,738 93,881 95,190 -2.48%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 91,665 92,504 93,867 93,721 94,738 93,881 95,190 -2.48%
NOSH 44,405 44,322 44,405 44,405 44,405 44,405 44,405 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -3.51% -2.44% 0.64% -1.25% -0.16% -2.16% -9.14% -
ROE -2.25% -1.13% 0.15% -1.15% -0.07% -0.98% -1.94% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 131.92 96.59 50.46 202.74 155.92 98.90 45.77 102.65%
EPS -4.64 -2.36 0.32 -2.42 -0.16 -2.07 -4.15 7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0643 2.0871 2.1139 2.1106 2.1335 2.1142 2.1437 -2.48%
Adjusted Per Share Value based on latest NOSH - 44,405
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 43.09 31.49 16.48 66.23 50.93 32.31 14.95 102.66%
EPS -1.51 -0.77 0.11 -0.79 -0.05 -0.68 -1.36 7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6743 0.6805 0.6905 0.6894 0.6969 0.6906 0.7002 -2.48%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.83 0.96 0.96 1.09 1.18 1.20 1.51 -
P/RPS 0.63 0.99 1.90 0.54 0.76 1.21 3.30 -66.87%
P/EPS -17.90 -40.68 298.10 -45.07 -759.39 -57.86 -36.36 -37.67%
EY -5.59 -2.46 0.34 -2.22 -0.13 -1.73 -2.75 60.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.45 0.52 0.55 0.57 0.70 -31.16%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 21/06/16 28/03/16 23/12/15 29/09/15 29/06/15 27/03/15 30/12/14 -
Price 0.815 0.875 0.84 0.95 1.12 1.18 1.29 -
P/RPS 0.62 0.91 1.66 0.47 0.72 1.19 2.82 -63.60%
P/EPS -17.58 -37.08 260.84 -39.28 -720.78 -56.89 -31.06 -31.59%
EY -5.69 -2.70 0.38 -2.55 -0.14 -1.76 -3.22 46.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.40 0.45 0.52 0.56 0.60 -24.98%

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