[MTOUCHE] YoY TTM Result on 31-Dec-2016 [#2]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -72.67%
YoY- 128.8%
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 28,314 20,546 20,007 24,027 22,557 27,134 33,541 -2.56%
PBT -19,891 125 -420 376 -4,999 -2,567 4,018 -
Tax -399 -477 -1,927 0 -1,305 -557 -2,129 -22.68%
NP -20,290 -352 -2,347 376 -6,304 -3,124 1,889 -
-
NP to SH -20,280 194 -1,659 326 -6,157 -2,822 1,682 -
-
Tax Rate - 381.60% - 0.00% - - 52.99% -
Total Cost 48,604 20,898 22,354 23,651 28,861 30,258 31,652 6.81%
-
Net Worth 71,554 84,574 58,655 8,620 8,479 17,232 20,081 21.56%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - 22 -
Div Payout % - - - - - - 1.33% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 71,554 84,574 58,655 8,620 8,479 17,232 20,081 21.56%
NOSH 508,564 508,564 508,563 254,695 211,999 215,405 223,125 13.49%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -71.66% -1.71% -11.73% 1.56% -27.95% -11.51% 5.63% -
ROE -28.34% 0.23% -2.83% 3.78% -72.61% -16.38% 8.38% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.57 4.04 5.84 11.15 10.64 12.60 15.03 -14.14%
EPS -3.99 0.04 -0.48 0.15 -2.90 -1.31 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1407 0.1663 0.1711 0.04 0.04 0.08 0.09 7.10%
Adjusted Per Share Value based on latest NOSH - 254,695
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.06 2.22 2.16 2.60 2.44 2.93 3.63 -2.59%
EPS -2.19 0.02 -0.18 0.04 -0.67 -0.31 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0915 0.0634 0.0093 0.0092 0.0186 0.0217 21.58%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 -
Price 0.10 0.075 0.155 0.075 0.14 0.25 0.22 -
P/RPS 1.80 1.86 2.66 0.67 1.32 1.98 1.46 3.26%
P/EPS -2.51 196.61 -32.03 49.58 -4.82 -19.08 29.18 -
EY -39.88 0.51 -3.12 2.02 -20.74 -5.24 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.71 0.45 0.91 1.88 3.50 3.13 2.44 -17.28%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/02/20 27/02/19 27/02/18 27/02/17 28/08/15 26/08/14 27/08/13 -
Price 0.14 0.065 0.165 0.085 0.10 0.24 0.27 -
P/RPS 2.51 1.61 2.83 0.76 0.94 1.91 1.80 5.24%
P/EPS -3.51 170.40 -34.10 56.19 -3.44 -18.32 35.82 -
EY -28.48 0.59 -2.93 1.78 -29.04 -5.46 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 1.00 0.39 0.96 2.13 2.50 3.00 3.00 -15.53%

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