[MNC] YoY 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- -29.15%
YoY- 107.89%
View:
Show?
Quarter Result
31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 5,685 0 3,650 4,894 5,461 3,879 3,303 7.67%
PBT 1,000 0 227 489 81 -115 -830 -
Tax -139 0 -1 -331 -5 0 0 -
NP 861 0 226 158 76 -115 -830 -
-
NP to SH 861 0 226 158 76 -115 -830 -
-
Tax Rate 13.90% - 0.44% 67.69% 6.17% - - -
Total Cost 4,824 0 3,424 4,736 5,385 3,994 4,133 2.12%
-
Net Worth 80,502 0 6,348 6,189 5,529 4,916 7,922 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 6,189 5,529 4,916 7,922 37.14%
NOSH 1,138,650 429,688 94,470 92,941 95,000 95,833 94,318 40.40%
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 15.15% 0.00% 6.19% 3.23% 1.39% -2.96% -25.13% -
ROE 1.07% 0.00% 3.56% 2.55% 1.37% -2.34% -10.48% -
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 0.50 0.00 3.86 5.27 5.75 4.05 3.50 -23.28%
EPS 0.08 0.00 0.24 0.17 0.08 -0.12 -0.88 -
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 2.39 0.00 1.54 2.06 2.30 1.63 1.39 7.66%
EPS 0.36 0.00 0.10 0.07 0.03 -0.05 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3391 0.00 0.0267 0.0261 0.0233 0.0207 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 4.01 0.00 4.27 3.42 4.61 6.30 4.28 -0.88%
P/EPS 26.45 0.00 68.97 105.88 331.25 -212.50 -17.05 -
EY 3.78 0.00 1.45 0.94 0.30 -0.47 -5.87 -
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 3.00 0.00 1.81 4.46 4.44 7.66 3.43 -1.80%
P/EPS 19.84 0.00 29.26 138.24 318.75 -258.33 -13.64 -
EY 5.04 0.00 3.42 0.72 0.31 -0.39 -7.33 -
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