[MNC] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 665.12%
YoY- 263.64%
View:
Show?
Annualized Quarter Result
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 0 13,920 21,980 23,016 11,412 10,504 13,124 -
PBT 0 1,160 912 1,940 -1,192 -2,832 -3,228 -
Tax 0 -392 -468 4 4 0 0 -
NP 0 768 444 1,944 -1,188 -2,832 -3,228 -
-
NP to SH 0 768 444 1,944 -1,188 -2,832 -3,228 -
-
Tax Rate - 33.79% 51.32% -0.21% - - - -
Total Cost 0 13,152 21,536 21,072 12,600 13,336 16,352 -
-
Net Worth 0 12,371 4,977 6,022 5,585 5,682 9,484 -
Dividend
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 0 12,371 4,977 6,022 5,585 5,682 9,484 -
NOSH 431,053 377,894 91,666 95,294 95,806 94,400 94,941 26.96%
Ratio Analysis
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.00% 5.52% 2.02% 8.45% -10.41% -26.96% -24.60% -
ROE 0.00% 6.21% 8.92% 32.28% -21.27% -49.83% -34.03% -
Per Share
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 10.20 23.98 24.15 11.91 11.13 13.82 -
EPS 0.00 0.56 0.48 2.04 -1.24 -3.00 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0907 0.0543 0.0632 0.0583 0.0602 0.0999 -
Adjusted Per Share Value based on latest NOSH - 95,294
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.00 5.86 9.26 9.70 4.81 4.43 5.53 -
EPS 0.00 0.32 0.19 0.82 -0.50 -1.19 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0521 0.021 0.0254 0.0235 0.0239 0.04 -
Price Multiplier on Financial Quarter End Date
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.07 0.065 0.23 0.29 0.38 0.19 0.17 -
P/RPS 0.00 0.64 0.96 1.20 3.19 1.71 1.23 -
P/EPS 0.00 11.54 47.48 14.22 -30.65 -6.33 -5.00 -
EY 0.00 8.66 2.11 7.03 -3.26 -15.79 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.72 4.24 4.59 6.52 3.16 1.70 -
Price Multiplier on Announcement Date
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 29/05/17 26/05/16 26/05/15 27/05/14 30/05/13 30/05/12 -
Price 0.00 0.07 0.23 0.27 0.305 0.285 0.16 -
P/RPS 0.00 0.69 0.96 1.12 2.56 2.56 1.16 -
P/EPS 0.00 12.43 47.48 13.24 -24.60 -9.50 -4.71 -
EY 0.00 8.04 2.11 7.56 -4.07 -10.53 -21.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 4.24 4.27 5.23 4.73 1.60 -

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