[MAA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	159,982	66,216	573,970	580,444	672,592	580,946	509,438	-17.54%
YoY %	141.61%	-88.46%	-1.12%	-13.70%	15.78%	14.04%	-	-
Horiz. %	31.40%	13.00%	112.67%	113.94%	132.03%	114.04%	100.00%	-
PBT	-21,652	62,754	571,784	5,436	5,788	-48,732	78,238	-
YoY %	-134.50%	-89.02%	10,418.47%	-6.08%	111.88%	-162.29%	-	-
Horiz. %	-27.67%	80.21%	730.83%	6.95%	7.40%	-62.29%	100.00%	-
Tax	-5,944	-2,034	-7,460	-3,318	-2,010	-2,592	-2,010	19.79%
YoY %	-192.23%	72.73%	-124.83%	-65.07%	22.45%	-28.96%	-	-
Horiz. %	295.72%	101.19%	371.14%	165.07%	100.00%	128.96%	100.00%	-
NP	-27,596	60,720	564,324	2,118	3,778	-51,324	76,228	-
YoY %	-145.45%	-89.24%	26,544.19%	-43.94%	107.36%	-167.33%	-	-
Horiz. %	-36.20%	79.66%	740.31%	2.78%	4.96%	-67.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-27,576	59,750	563,420	1,156	2,724	-46,082	73,200	-
YoY %	-146.15%	-89.40%	48,638.75%	-57.56%	105.91%	-162.95%	-	-
Horiz. %	-37.67%	81.63%	769.70%	1.58%	3.72%	-62.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	3.24%	1.30%	61.04%	34.73%	-	2.57%	-
YoY %	-	149.23%	-97.87%	75.76%	0.00%	-	-	-
Horiz. %	-	126.07%	50.58%	2,375.10%	1,351.36%	-	100.00%	-
Total Cost	187,578	5,496	9,646	578,326	668,814	632,270	433,210	-13.01%
YoY %	3,312.99%	-43.02%	-98.33%	-13.53%	5.78%	45.95%	-	-
Horiz. %	43.30%	1.27%	2.23%	133.50%	154.39%	145.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	530,624	560,711	681,603	390,150	306,093	404,815	453,316	2.65%
YoY %	-5.37%	-17.74%	74.70%	27.46%	-24.39%	-10.70%	-	-
Horiz. %	117.05%	123.69%	150.36%	86.07%	67.52%	89.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	16,411	328	2,223	173	367	182	-	-
YoY %	4,903.35%	-85.25%	1,184.97%	-52.86%	101.65%	0.00%	-	-
Horiz. %	9,017.03%	180.22%	1,221.43%	95.05%	201.65%	100.00%	-	-
Div Payout %	0.00%	0.55%	0.39%	15.00%	13.48%	0.00%	-	-
YoY %	0.00%	41.03%	-97.40%	11.28%	0.00%	0.00%	-	-
Horiz. %	0.00%	4.08%	2.89%	111.28%	100.00%	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	530,624	560,711	681,603	390,150	306,093	404,815	453,316	2.65%
YoY %	-5.37%	-17.74%	74.70%	27.46%	-24.39%	-10.70%	-	-
Horiz. %	117.05%	123.69%	150.36%	86.07%	67.52%	89.30%	100.00%	-
NOSH	273,518	273,518	292,533	288,999	306,093	304,372	304,239	-1.75%
YoY %	0.00%	-6.50%	1.22%	-5.58%	0.57%	0.04%	-	-
Horiz. %	89.90%	89.90%	96.15%	94.99%	100.61%	100.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-17.25%	91.70%	98.32%	0.36%	0.56%	-8.83%	14.96%	-
YoY %	-118.81%	-6.73%	27,211.11%	-35.71%	106.34%	-159.02%	-	-
Horiz. %	-115.31%	612.97%	657.22%	2.41%	3.74%	-59.02%	100.00%	-
ROE	-5.20%	10.66%	82.66%	0.30%	0.89%	-11.38%	16.15%	-
YoY %	-148.78%	-87.10%	27,453.33%	-66.29%	107.82%	-170.46%	-	-
Horiz. %	-32.20%	66.01%	511.83%	1.86%	5.51%	-70.46%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	58.49	24.21	196.21	200.85	219.73	190.87	167.45	-16.07%
YoY %	141.59%	-87.66%	-2.31%	-8.59%	15.12%	13.99%	-	-
Horiz. %	34.93%	14.46%	117.18%	119.95%	131.22%	113.99%	100.00%	-
EPS	-10.08	21.84	192.58	0.40	0.90	-15.14	24.06	-
YoY %	-146.15%	-88.66%	48,045.00%	-55.56%	105.94%	-162.93%	-	-
Horiz. %	-41.90%	90.77%	800.42%	1.66%	3.74%	-62.93%	100.00%	-
DPS	6.00	0.12	0.76	0.06	0.12	0.06	0.00	-
YoY %	4,900.00%	-84.21%	1,166.67%	-50.00%	100.00%	0.00%	-	-
Horiz. %	10,000.00%	200.00%	1,266.67%	100.00%	200.00%	100.00%	-	-
NAPS	1.94	2.05	2.33	1.35	1.00	1.33	1.49	4.49%
YoY %	-5.37%	-12.02%	72.59%	35.00%	-24.81%	-10.74%	-	-
Horiz. %	130.20%	137.58%	156.38%	90.60%	67.11%	89.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 347,142
RPS	60.66	25.11	217.63	220.09	255.03	220.28	193.17	-17.54%
YoY %	141.58%	-88.46%	-1.12%	-13.70%	15.78%	14.03%	-	-
Horiz. %	31.40%	13.00%	112.66%	113.94%	132.02%	114.03%	100.00%	-
EPS	-10.46	22.66	213.63	0.44	1.03	-17.47	27.76	-
YoY %	-146.16%	-89.39%	48,452.27%	-57.28%	105.90%	-162.93%	-	-
Horiz. %	-37.68%	81.63%	769.56%	1.59%	3.71%	-62.93%	100.00%	-
DPS	6.22	0.12	0.84	0.07	0.14	0.07	0.00	-
YoY %	5,083.33%	-85.71%	1,100.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	8,885.71%	171.43%	1,200.00%	100.00%	200.00%	100.00%	-	-
NAPS	2.012	2.1261	2.5845	1.4793	1.1606	1.535	1.7189	2.65%
YoY %	-5.37%	-17.74%	74.71%	27.46%	-24.39%	-10.70%	-	-
Horiz. %	117.05%	123.69%	150.36%	86.06%	67.52%	89.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.65	0.855	1.17	0.77	0.68	0.55	0.46	-
P/RPS	1.11	3.53	0.60	0.38	0.31	0.29	0.27	26.55%
YoY %	-68.56%	488.33%	57.89%	22.58%	6.90%	7.41%	-	-
Horiz. %	411.11%	1,307.41%	222.22%	140.74%	114.81%	107.41%	100.00%	-
P/EPS	-6.45	3.91	0.61	192.50	76.41	-3.63	1.91	-
YoY %	-264.96%	540.98%	-99.68%	151.93%	2,204.96%	-290.05%	-	-
Horiz. %	-337.70%	204.71%	31.94%	10,078.53%	4,000.52%	-190.05%	100.00%	-
EY	-15.51	25.55	164.62	0.52	1.31	-27.53	52.30	-
YoY %	-160.70%	-84.48%	31,557.69%	-60.31%	104.76%	-152.64%	-	-
Horiz. %	-29.66%	48.85%	314.76%	0.99%	2.50%	-52.64%	100.00%	-
DY	9.23	0.14	0.65	0.08	0.18	0.11	0.00	-
YoY %	6,492.86%	-78.46%	712.50%	-55.56%	63.64%	0.00%	-	-
Horiz. %	8,390.91%	127.27%	590.91%	72.73%	163.64%	100.00%	-	-
P/NAPS	0.34	0.42	0.50	0.57	0.68	0.41	0.31	1.55%
YoY %	-19.05%	-16.00%	-12.28%	-16.18%	65.85%	32.26%	-	-
Horiz. %	109.68%	135.48%	161.29%	183.87%	219.35%	132.26%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	23/08/17	25/08/16	28/08/15	25/08/14	27/08/13	28/08/12	-
Price	0.595	0.835	0.935	0.715	0.665	0.565	0.42	-
P/RPS	1.02	3.45	0.48	0.36	0.30	0.30	0.25	26.39%
YoY %	-70.43%	618.75%	33.33%	20.00%	0.00%	20.00%	-	-
Horiz. %	408.00%	1,380.00%	192.00%	144.00%	120.00%	120.00%	100.00%	-
P/EPS	-5.90	3.82	0.49	178.75	74.73	-3.73	1.75	-
YoY %	-254.45%	679.59%	-99.73%	139.19%	2,103.49%	-313.14%	-	-
Horiz. %	-337.14%	218.29%	28.00%	10,214.29%	4,270.29%	-213.14%	100.00%	-
EY	-16.94	26.16	205.99	0.56	1.34	-26.80	57.29	-
YoY %	-164.76%	-87.30%	36,683.93%	-58.21%	105.00%	-146.78%	-	-
Horiz. %	-29.57%	45.66%	359.56%	0.98%	2.34%	-46.78%	100.00%	-
DY	10.08	0.14	0.81	0.08	0.18	0.11	0.00	-
YoY %	7,100.00%	-82.72%	912.50%	-55.56%	63.64%	0.00%	-	-
Horiz. %	9,163.64%	127.27%	736.36%	72.73%	163.64%	100.00%	-	-
P/NAPS	0.31	0.41	0.40	0.53	0.67	0.42	0.28	1.71%
YoY %	-24.39%	2.50%	-24.53%	-20.90%	59.52%	50.00%	-	-
Horiz. %	110.71%	146.43%	142.86%	189.29%	239.29%	150.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos