[MNC] QoQ Quarter Result on 31-Dec-2017

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- -161.54%
YoY- -750.0%
View:
Show?
Quarter Result
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 3,776 0 3,503 4,428 4,106 4,349 3,480 6.75%
PBT -720 0 -837 -556 -29 -372 290 -
Tax -100 0 -9 284 -75 -79 -98 1.63%
NP -820 0 -846 -272 -104 -451 192 -
-
NP to SH -820 0 -846 -272 -104 -451 192 -
-
Tax Rate - - - - - - 33.79% -
Total Cost 4,596 0 4,349 4,700 4,210 4,800 3,288 30.74%
-
Net Worth 34,742 36,251 35,475 40,261 40,364 38,084 12,371 128.53%
Dividend
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 34,742 36,251 35,475 40,261 40,364 38,084 12,371 128.53%
NOSH 478,383 431,053 478,383 478,383 478,383 434,894 377,894 20.77%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -21.72% 0.00% -24.15% -6.14% -2.53% -10.37% 5.52% -
ROE -2.36% 0.00% -2.38% -0.68% -0.26% -1.18% 1.55% -
Per Share
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.88 0.00 0.81 1.03 1.04 1.13 2.55 -57.32%
EPS -0.19 0.00 -0.18 -0.06 -0.03 -0.12 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0841 0.0823 0.0937 0.1022 0.0987 0.0907 -9.01%
Adjusted Per Share Value based on latest NOSH - 478,383
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.59 0.00 1.48 1.87 1.73 1.83 1.47 6.48%
EPS -0.35 0.00 -0.36 -0.11 -0.04 -0.19 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1527 0.1494 0.1696 0.17 0.1604 0.0521 128.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.07 0.065 0.06 0.085 0.07 0.075 0.065 -
P/RPS 7.99 0.00 7.38 8.25 6.73 6.65 2.55 149.47%
P/EPS -36.80 0.00 -30.57 -134.28 -265.83 -64.17 46.18 -
EY -2.72 0.00 -3.27 -0.74 -0.38 -1.56 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.73 0.91 0.68 0.76 0.72 16.35%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/08/18 - 24/05/18 27/02/18 29/11/17 23/08/17 29/05/17 -
Price 0.065 0.00 0.065 0.08 0.08 0.075 0.07 -
P/RPS 7.42 0.00 8.00 7.76 7.70 6.65 2.74 121.97%
P/EPS -34.17 0.00 -33.12 -126.38 -303.81 -64.17 49.73 -
EY -2.93 0.00 -3.02 -0.79 -0.33 -1.56 2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.79 0.85 0.78 0.76 0.77 4.13%

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