[MNC] QoQ Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,837 5,754 6,466 5,461 3,916 2,853 3,979 13.94% QoQ % -15.94% -11.01% 18.40% 39.45% 37.26% -28.30% - Horiz. % 121.56% 144.61% 162.50% 137.25% 98.42% 71.70% 100.00%
PBT 225 485 -44 81 -83 -298 -89 - QoQ % -53.61% 1,202.27% -154.32% 197.59% 72.15% -234.83% - Horiz. % -252.81% -544.94% 49.44% -91.01% 93.26% 334.83% 100.00%
Tax -2 1 -2 -5 1 1 0 - QoQ % -300.00% 150.00% 60.00% -600.00% 0.00% 0.00% - Horiz. % -200.00% 100.00% -200.00% -500.00% 100.00% 100.00% -
NP 223 486 -46 76 -82 -297 -89 - QoQ % -54.12% 1,156.52% -160.53% 192.68% 72.39% -233.71% - Horiz. % -250.56% -546.07% 51.69% -85.39% 92.13% 333.71% 100.00%
NP to SH 223 486 -46 76 -82 -297 -89 - QoQ % -54.12% 1,156.52% -160.53% 192.68% 72.39% -233.71% - Horiz. % -250.56% -546.07% 51.69% -85.39% 92.13% 333.71% 100.00%
Tax Rate 0.89 % -0.21 % - % 6.17 % - % - % - % - QoQ % 523.81% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.42% -3.40% 0.00% 100.00% - - -
Total Cost 4,614 5,268 6,512 5,385 3,998 3,150 4,068 8.78% QoQ % -12.41% -19.10% 20.93% 34.69% 26.92% -22.57% - Horiz. % 113.42% 129.50% 160.08% 132.37% 98.28% 77.43% 100.00%
Net Worth 6,048 6,022 5,289 5,529 5,229 5,585 6,071 -0.25% QoQ % 0.44% 13.85% -4.32% 5.72% -6.37% -8.01% - Horiz. % 99.62% 99.19% 87.12% 91.06% 86.13% 91.99% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,048 6,022 5,289 5,529 5,229 5,585 6,071 -0.25% QoQ % 0.44% 13.85% -4.32% 5.72% -6.37% -8.01% - Horiz. % 99.62% 99.19% 87.12% 91.06% 86.13% 91.99% 100.00%
NOSH 92,916 95,294 91,999 95,000 91,111 95,806 98,888 -4.08% QoQ % -2.49% 3.58% -3.16% 4.27% -4.90% -3.12% - Horiz. % 93.96% 96.36% 93.03% 96.07% 92.13% 96.88% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.61 % 8.45 % -0.71 % 1.39 % -2.09 % -10.41 % -2.24 % - QoQ % -45.44% 1,290.14% -151.08% 166.51% 79.92% -364.73% - Horiz. % -205.80% -377.23% 31.70% -62.05% 93.30% 464.73% 100.00%
ROE 3.69 % 8.07 % -0.87 % 1.37 % -1.57 % -5.32 % -1.47 % - QoQ % -54.28% 1,027.59% -163.50% 187.26% 70.49% -261.90% - Horiz. % -251.02% -548.98% 59.18% -93.20% 106.80% 361.90% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.21 6.04 7.03 5.75 4.30 2.98 4.02 18.93% QoQ % -13.74% -14.08% 22.26% 33.72% 44.30% -25.87% - Horiz. % 129.60% 150.25% 174.88% 143.03% 106.97% 74.13% 100.00%
EPS 0.24 0.51 -0.05 0.08 -0.09 -0.31 -0.09 - QoQ % -52.94% 1,120.00% -162.50% 188.89% 70.97% -244.44% - Horiz. % -266.67% -566.67% 55.56% -88.89% 100.00% 344.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0651 0.0632 0.0575 0.0582 0.0574 0.0583 0.0614 3.99% QoQ % 3.01% 9.91% -1.20% 1.39% -1.54% -5.05% - Horiz. % 106.03% 102.93% 93.65% 94.79% 93.49% 94.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.28 0.33 0.37 0.31 0.22 0.16 0.23 14.05% QoQ % -15.15% -10.81% 19.35% 40.91% 37.50% -30.43% - Horiz. % 121.74% 143.48% 160.87% 134.78% 95.65% 69.57% 100.00%
EPS 0.01 0.03 0.00 0.00 0.00 -0.02 -0.01 - QoQ % -66.67% 0.00% 0.00% 0.00% 0.00% -100.00% - Horiz. % -100.00% -300.00% -0.00% -0.00% -0.00% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0034 0.0034 0.0030 0.0031 0.0030 0.0032 0.0035 -1.92% QoQ % 0.00% 13.33% -3.23% 3.33% -6.25% -8.57% - Horiz. % 97.14% 97.14% 85.71% 88.57% 85.71% 91.43% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2850 0.2900 0.2450 0.2650 0.2550 0.3800 0.3500 -
P/RPS 5.47 4.80 3.49 4.61 5.93 12.76 8.70 -26.67% QoQ % 13.96% 37.54% -24.30% -22.26% -53.53% 46.67% - Horiz. % 62.87% 55.17% 40.11% 52.99% 68.16% 146.67% 100.00%
P/EPS 118.75 56.86 -490.00 331.25 -283.33 -122.58 -388.89 - QoQ % 108.85% 111.60% -247.92% 216.91% -131.14% 68.48% - Horiz. % -30.54% -14.62% 126.00% -85.18% 72.86% 31.52% 100.00%
EY 0.84 1.76 -0.20 0.30 -0.35 -0.82 -0.26 - QoQ % -52.27% 980.00% -166.67% 185.71% 57.32% -215.38% - Horiz. % -323.08% -676.92% 76.92% -115.38% 134.62% 315.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.38 4.59 4.26 4.55 4.44 6.52 5.70 -16.15% QoQ % -4.58% 7.75% -6.37% 2.48% -31.90% 14.39% - Horiz. % 76.84% 80.53% 74.74% 79.82% 77.89% 114.39% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 26/05/15 26/02/15 19/11/14 26/08/14 27/05/14 26/02/14 -
Price 0.2100 0.2700 0.2450 0.2550 0.2650 0.3050 0.2850 -
P/RPS 4.03 4.47 3.49 4.44 6.17 10.24 7.08 -31.39% QoQ % -9.84% 28.08% -21.40% -28.04% -39.75% 44.63% - Horiz. % 56.92% 63.14% 49.29% 62.71% 87.15% 144.63% 100.00%
P/EPS 87.50 52.94 -490.00 318.75 -294.44 -98.39 -316.67 - QoQ % 65.28% 110.80% -253.73% 208.26% -199.26% 68.93% - Horiz. % -27.63% -16.72% 154.74% -100.66% 92.98% 31.07% 100.00%
EY 1.14 1.89 -0.20 0.31 -0.34 -1.02 -0.32 - QoQ % -39.68% 1,045.00% -164.52% 191.18% 66.67% -218.75% - Horiz. % -356.25% -590.62% 62.50% -96.88% 106.25% 318.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.23 4.27 4.26 4.38 4.62 5.23 4.64 -21.51% QoQ % -24.36% 0.23% -2.74% -5.19% -11.66% 12.72% - Horiz. % 69.61% 92.03% 91.81% 94.40% 99.57% 112.72% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Third Quarterly Report-30.09.14.pdf 
