Highlights

[MCT] QoQ Quarter Result on 2015-09-30 [#1]

Stock [MCT]: MCT BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     -41.24%    YoY -     -8.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 159,667 150,166 159,621 185,454 274,762 70,062 160,927 -0.52%
  QoQ % 6.33% -5.92% -13.93% -32.50% 292.17% -56.46% -
  Horiz. % 99.22% 93.31% 99.19% 115.24% 170.74% 43.54% 100.00%
PBT 20,106 27,649 42,100 29,440 45,632 -9,306 40,280 -37.10%
  QoQ % -27.28% -34.33% 43.00% -35.48% 590.35% -123.10% -
  Horiz. % 49.92% 68.64% 104.52% 73.09% 113.29% -23.10% 100.00%
Tax -7,030 -8,318 -13,924 -12,655 -19,319 1,041 -11,632 -28.54%
  QoQ % 15.48% 40.26% -10.03% 34.49% -1,955.81% 108.95% -
  Horiz. % 60.44% 71.51% 119.70% 108.79% 166.08% -8.95% 100.00%
NP 13,076 19,331 28,176 16,785 26,313 -8,265 28,648 -40.75%
  QoQ % -32.36% -31.39% 67.86% -36.21% 418.37% -128.85% -
  Horiz. % 45.64% 67.48% 98.35% 58.59% 91.85% -28.85% 100.00%
NP to SH 13,074 19,331 29,501 15,462 26,314 -8,262 28,648 -40.75%
  QoQ % -32.37% -34.47% 90.80% -41.24% 418.49% -128.84% -
  Horiz. % 45.64% 67.48% 102.98% 53.97% 91.85% -28.84% 100.00%
Tax Rate 34.96 % 30.08 % 33.07 % 42.99 % 42.34 % - % 28.88 % 13.60%
  QoQ % 16.22% -9.04% -23.08% 1.54% 0.00% 0.00% -
  Horiz. % 121.05% 104.16% 114.51% 148.86% 146.61% 0.00% 100.00%
Total Cost 146,591 130,835 131,445 168,669 248,449 78,327 132,279 7.10%
  QoQ % 12.04% -0.46% -22.07% -32.11% 217.19% -40.79% -
  Horiz. % 110.82% 98.91% 99.37% 127.51% 187.82% 59.21% 100.00%
Net Worth 718,200 707,431 694,084 654,040 666,780 4,399 117,812 234.08%
  QoQ % 1.52% 1.92% 6.12% -1.91% 15,054.09% -96.27% -
  Horiz. % 609.61% 600.47% 589.14% 555.15% 565.97% 3.73% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 718,200 707,431 694,084 654,040 666,780 4,399 117,812 234.08%
  QoQ % 1.52% 1.92% 6.12% -1.91% 15,054.09% -96.27% -
  Horiz. % 609.61% 600.47% 589.14% 555.15% 565.97% 3.73% 100.00%
NOSH 1,330,000 1,334,777 1,334,777 1,334,777 1,333,560 220,000 235,625 217.35%
  QoQ % -0.36% 0.00% 0.00% 0.09% 506.16% -6.63% -
  Horiz. % 564.46% 566.48% 566.48% 566.48% 565.97% 93.37% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.19 % 12.87 % 17.65 % 9.05 % 9.58 % -11.80 % 17.80 % -40.43%
  QoQ % -36.36% -27.08% 95.03% -5.53% 181.19% -166.29% -
  Horiz. % 46.01% 72.30% 99.16% 50.84% 53.82% -66.29% 100.00%
ROE 1.82 % 2.73 % 4.25 % 2.36 % 3.95 % -187.77 % 24.32 % -82.27%
  QoQ % -33.33% -35.76% 80.08% -40.25% 102.10% -872.08% -
  Horiz. % 7.48% 11.23% 17.48% 9.70% 16.24% -772.08% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.01 11.25 11.96 13.89 20.60 31.85 68.30 -68.65%
  QoQ % 6.76% -5.94% -13.89% -32.57% -35.32% -53.37% -
  Horiz. % 17.58% 16.47% 17.51% 20.34% 30.16% 46.63% 100.00%
EPS 0.98 1.45 2.21 1.16 2.38 -0.80 2.77 -50.01%
  QoQ % -32.41% -34.39% 90.52% -51.26% 397.50% -128.88% -
  Horiz. % 35.38% 52.35% 79.78% 41.88% 85.92% -28.88% 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 0.5400 0.5300 0.5200 0.4900 0.5000 0.0200 0.5000 5.27%
  QoQ % 1.89% 1.92% 6.12% -2.00% 2,400.00% -96.00% -
  Horiz. % 108.00% 106.00% 104.00% 98.00% 100.00% 4.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.96 10.31 10.96 12.73 18.86 4.81 11.05 -0.54%
  QoQ % 6.30% -5.93% -13.90% -32.50% 292.10% -56.47% -
  Horiz. % 99.19% 93.30% 99.19% 115.20% 170.68% 43.53% 100.00%
EPS 0.90 1.33 2.02 1.06 1.81 -0.57 1.97 -40.71%
  QoQ % -32.33% -34.16% 90.57% -41.44% 417.54% -128.93% -
  Horiz. % 45.69% 67.51% 102.54% 53.81% 91.88% -28.93% 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 0.4929 0.4855 0.4764 0.4489 0.4576 0.0030 0.0809 233.95%
  QoQ % 1.52% 1.91% 6.13% -1.90% 15,153.33% -96.29% -
  Horiz. % 609.27% 600.12% 588.88% 554.88% 565.64% 3.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.1900 1.2300 1.3000 1.1500 1.2500 0.6200 0.6300 -
P/RPS 9.91 10.93 10.87 8.28 6.07 1.95 0.92 388.45%
  QoQ % -9.33% 0.55% 31.28% 36.41% 211.28% 111.96% -
  Horiz. % 1,077.17% 1,188.04% 1,181.52% 900.00% 659.78% 211.96% 100.00%
P/EPS 121.06 84.93 58.82 99.28 63.35 -16.51 5.18 719.00%
  QoQ % 42.54% 44.39% -40.75% 56.72% 483.71% -418.73% -
  Horiz. % 2,337.07% 1,639.58% 1,135.52% 1,916.60% 1,222.97% -318.73% 100.00%
EY 0.83 1.18 1.70 1.01 1.58 -6.06 19.30 -87.75%
  QoQ % -29.66% -30.59% 68.32% -36.08% 126.07% -131.40% -
  Horiz. % 4.30% 6.11% 8.81% 5.23% 8.19% -31.40% 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 2.20 2.32 2.50 2.35 2.50 31.00 1.26 45.05%
  QoQ % -5.17% -7.20% 6.38% -6.00% -91.94% 2,360.32% -
  Horiz. % 174.60% 184.13% 198.41% 186.51% 198.41% 2,460.32% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 24/02/16 30/11/15 25/08/15 07/05/15 11/02/15 -
Price 1.1700 1.2000 1.2400 1.3800 1.1000 1.3200 0.6300 -
P/RPS 9.75 10.67 10.37 9.93 5.34 4.14 0.92 383.17%
  QoQ % -8.62% 2.89% 4.43% 85.96% 28.99% 350.00% -
  Horiz. % 1,059.78% 1,159.78% 1,127.17% 1,079.35% 580.43% 450.00% 100.00%
P/EPS 119.02 82.86 56.10 119.13 55.75 -35.15 5.18 709.76%
  QoQ % 43.64% 47.70% -52.91% 113.69% 258.61% -778.57% -
  Horiz. % 2,297.68% 1,599.61% 1,083.01% 2,299.81% 1,076.25% -678.57% 100.00%
EY 0.84 1.21 1.78 0.84 1.79 -2.85 19.30 -87.65%
  QoQ % -30.58% -32.02% 111.90% -53.07% 162.81% -114.77% -
  Horiz. % 4.35% 6.27% 9.22% 4.35% 9.27% -14.77% 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 2.17 2.26 2.38 2.82 2.20 66.00 1.26 43.73%
  QoQ % -3.98% -5.04% -15.60% 28.18% -96.67% 5,138.10% -
  Horiz. % 172.22% 179.37% 188.89% 223.81% 174.60% 5,238.10% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS