[MNC] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 22.28%
YoY- 390.94%
View:
Show?
Cumulative Result
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 15,795 0 12,699 15,485 12,230 9,078 10,451 5.78%
PBT -4,116 0 547 1,199 -295 -1,545 -2,312 8.17%
Tax -246 0 -197 -332 -3 0 0 -
NP -4,362 0 350 867 -298 -1,545 -2,312 9.03%
-
NP to SH -4,362 0 350 867 -298 -1,545 -2,312 9.03%
-
Tax Rate - - 36.01% 27.69% - - - -
Total Cost 20,157 0 12,349 14,618 12,528 10,623 12,763 6.42%
-
Net Worth 80,502 0 6,348 6,276 5,419 4,832 7,926 37.14%
Dividend
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 80,502 0 6,348 6,276 5,419 4,832 7,926 37.14%
NOSH 1,138,650 429,688 94,470 94,239 93,125 94,207 94,367 40.39%
Ratio Analysis
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -27.62% 0.00% 2.76% 5.60% -2.44% -17.02% -22.12% -
ROE -5.42% 0.00% 5.51% 13.81% -5.50% -31.97% -29.17% -
Per Share
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.39 0.00 13.44 16.43 13.13 9.64 11.07 -24.62%
EPS -0.38 0.00 0.37 0.92 -0.32 -1.64 -2.45 -22.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.00 0.0672 0.0666 0.0582 0.0513 0.084 -2.32%
Adjusted Per Share Value based on latest NOSH - 92,941
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.65 0.00 5.35 6.52 5.15 3.82 4.40 5.78%
EPS -1.84 0.00 0.15 0.37 -0.13 -0.65 -0.97 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3391 0.00 0.0267 0.0264 0.0228 0.0204 0.0334 37.13%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.02 0.045 0.165 0.18 0.265 0.255 0.15 -
P/RPS 1.44 0.00 1.23 1.10 2.02 2.65 1.35 0.88%
P/EPS -5.22 0.00 44.54 19.57 -82.81 -15.55 -6.12 -2.14%
EY -19.15 0.00 2.25 5.11 -1.21 -6.43 -16.33 2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 2.46 2.70 4.55 4.97 1.79 -22.33%
Price Multiplier on Announcement Date
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/03/20 - 28/11/16 30/11/15 19/11/14 14/11/13 22/11/12 -
Price 0.015 0.00 0.07 0.235 0.255 0.31 0.12 -
P/RPS 1.08 0.00 0.52 1.43 1.94 3.22 1.08 0.00%
P/EPS -3.92 0.00 18.89 25.54 -79.69 -18.90 -4.90 -2.99%
EY -25.54 0.00 5.29 3.91 -1.25 -5.29 -20.42 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 1.04 3.53 4.38 6.04 1.43 -22.99%

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