[MNC] YoY TTM Result on 31-Mar-2015 [#1]

Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 224.36%
YoY- 135.49%
View:
Show?
TTM Result
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 7,279 15,131 19,999 21,597 13,284 12,884 14,738 -10.53%
PBT -1,557 835 1,614 439 -1,224 -3,749 -1,404 1.64%
Tax -109 -435 -2,378 -5 1 0 0 -
NP -1,666 400 -764 434 -1,223 -3,749 -1,404 2.73%
-
NP to SH -1,666 400 -764 434 -1,223 -3,749 -1,404 2.73%
-
Tax Rate - 52.10% 147.34% 1.14% - - - -
Total Cost 8,945 14,731 20,763 21,163 14,507 16,633 16,142 -8.89%
-
Net Worth 0 12,371 4,977 6,022 5,585 5,682 9,484 -
Dividend
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 0 12,371 4,977 6,022 5,585 5,682 9,484 -
NOSH 431,053 377,894 91,666 95,294 95,806 94,400 94,941 26.96%
Ratio Analysis
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -22.89% 2.64% -3.82% 2.01% -9.21% -29.10% -9.53% -
ROE 0.00% 3.23% -15.35% 7.21% -21.90% -65.97% -14.80% -
Per Share
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.69 11.09 21.82 22.66 13.87 13.65 15.52 -29.52%
EPS -0.39 0.29 -0.83 0.46 -1.28 -3.97 -1.48 -18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0907 0.0543 0.0632 0.0583 0.0602 0.0999 -
Adjusted Per Share Value based on latest NOSH - 95,294
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.07 6.37 8.42 9.10 5.60 5.43 6.21 -10.52%
EPS -0.70 0.17 -0.32 0.18 -0.52 -1.58 -0.59 2.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0521 0.021 0.0254 0.0235 0.0239 0.04 -
Price Multiplier on Financial Quarter End Date
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.07 0.065 0.23 0.29 0.38 0.19 0.17 -
P/RPS 4.15 0.59 1.05 1.28 2.74 1.39 1.10 23.31%
P/EPS -18.11 22.17 -27.60 63.68 -29.77 -4.78 -11.50 7.42%
EY -5.52 4.51 -3.62 1.57 -3.36 -20.90 -8.70 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.72 4.24 4.59 6.52 3.16 1.70 -
Price Multiplier on Announcement Date
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 29/05/17 26/05/16 26/05/15 27/05/14 30/05/13 30/05/12 -
Price 0.00 0.07 0.23 0.27 0.305 0.285 0.16 -
P/RPS 0.00 0.63 1.05 1.19 2.20 2.09 1.03 -
P/EPS 0.00 23.87 -27.60 59.28 -23.89 -7.18 -10.82 -
EY 0.00 4.19 -3.62 1.69 -4.19 -13.93 -9.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 4.24 4.27 5.23 4.73 1.60 -

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