[MTOUCHE] YoY TTM Result on 31-Dec-2015

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- 79.0%
YoY- 82.79%
View:
Show?
TTM Result
30/06/20 30/06/16 31/03/16 31/12/15 CAGR
Revenue 9,228 30,648 31,323 29,477 -22.74%
PBT -27,861 414 564 -704 126.39%
Tax -14 -92 -549 -596 -56.54%
NP -27,875 322 15 -1,300 97.58%
-
NP to SH -27,811 548 266 -1,132 103.64%
-
Tax Rate - 22.22% 97.34% - -
Total Cost 37,103 30,326 31,308 30,777 4.24%
-
Net Worth 67,509 8,799 8,924 6,564 67.82%
Dividend
30/06/20 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/20 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 67,509 8,799 8,924 6,564 67.82%
NOSH 706,903 220,000 223,125 218,823 29.75%
Ratio Analysis
30/06/20 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -302.07% 1.05% 0.05% -4.41% -
ROE -41.20% 6.23% 2.98% -17.24% -
Per Share
30/06/20 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.31 13.93 14.04 13.47 -40.41%
EPS -3.93 0.25 0.12 -0.52 56.72%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.04 0.04 0.03 29.33%
Adjusted Per Share Value based on latest NOSH - 218,823
30/06/20 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.00 3.31 3.39 3.19 -22.71%
EPS -3.01 0.06 0.03 -0.12 104.58%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0095 0.0097 0.0071 67.81%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/20 30/06/16 31/03/16 31/12/15 -
Price 0.065 0.10 0.10 0.12 -
P/RPS 4.98 0.72 0.71 0.89 46.60%
P/EPS -1.65 40.15 83.88 -23.20 -44.41%
EY -60.53 2.49 1.19 -4.31 79.85%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 2.50 2.50 4.00 -32.54%
Price Multiplier on Announcement Date
30/06/20 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/20 26/08/16 31/05/16 29/02/16 -
Price 0.10 0.10 0.12 0.115 -
P/RPS 7.66 0.72 0.85 0.85 62.97%
P/EPS -2.54 40.15 100.66 -22.23 -38.24%
EY -39.34 2.49 0.99 -4.50 61.87%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.50 3.00 3.83 -24.98%

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