[MTDACPI] QoQ TTM Result on 31-Mar-2017 [#4]

Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -2669.14%
YoY- -94.59%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 254,040 222,490 253,888 262,877 284,533 288,614 276,844 -5.55%
PBT 10,403 681 9,915 6,127 3,356 1,173 -6,923 -
Tax -7,985 -10,442 -10,527 -10,956 -1,278 1,322 1,329 -
NP 2,418 -9,761 -612 -4,829 2,078 2,495 -5,594 -
-
NP to SH 2,267 -10,209 -3,007 -7,089 -256 248 -5,923 -
-
Tax Rate 76.76% 1,533.33% 106.17% 178.82% 38.08% -112.70% - -
Total Cost 251,622 232,251 254,500 267,706 282,455 286,119 282,438 -7.39%
-
Net Worth 101,638 92,398 94,708 108,568 97,018 99,303 97,076 3.10%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 101,638 92,398 94,708 108,568 97,018 99,303 97,076 3.10%
NOSH 231,632 231,632 231,632 231,632 230,996 230,938 231,133 0.14%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.95% -4.39% -0.24% -1.84% 0.73% 0.86% -2.02% -
ROE 2.23% -11.05% -3.18% -6.53% -0.26% 0.25% -6.10% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 109.98 96.32 109.91 113.80 123.18 124.97 119.78 -5.51%
EPS 0.98 -4.42 -1.30 -3.07 -0.11 0.11 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.40 0.41 0.47 0.42 0.43 0.42 3.14%
Adjusted Per Share Value based on latest NOSH - 231,632
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 109.67 96.05 109.61 113.49 122.84 124.60 119.52 -5.55%
EPS 0.98 -4.41 -1.30 -3.06 -0.11 0.11 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4388 0.3989 0.4089 0.4687 0.4188 0.4287 0.4191 3.10%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.24 0.305 0.365 0.37 0.345 0.39 0.235 -
P/RPS 0.22 0.32 0.33 0.33 0.28 0.31 0.20 6.54%
P/EPS 24.45 -6.90 -28.04 -12.06 -311.30 363.17 -9.17 -
EY 4.09 -14.49 -3.57 -8.29 -0.32 0.28 -10.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.76 0.89 0.79 0.82 0.91 0.56 -1.19%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 24/08/17 26/05/17 27/02/17 24/11/16 24/08/16 -
Price 0.23 0.255 0.30 0.375 0.365 0.31 0.265 -
P/RPS 0.21 0.26 0.27 0.33 0.30 0.25 0.22 -3.04%
P/EPS 23.44 -5.77 -23.05 -12.22 -329.35 288.67 -10.34 -
EY 4.27 -17.33 -4.34 -8.18 -0.30 0.35 -9.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.73 0.80 0.87 0.72 0.63 -11.97%

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