[MNC] YoY Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 4,262 1,321 4,448 4,773 6,466 3,979 3,088 4.49% YoY % 222.63% -70.30% -6.81% -26.18% 62.50% 28.85% - Horiz. % 138.02% 42.78% 144.04% 154.57% 209.39% 128.85% 100.00%
PBT 379 89 226 660 -44 -89 -1,536 - YoY % 325.84% -60.62% -65.76% 1,600.00% 50.56% 94.21% - Horiz. % -24.67% -5.79% -14.71% -42.97% 2.86% 5.79% 100.00%
Tax -341 -28 -258 -1,940 -2 0 0 - YoY % -1,117.86% 89.15% 86.70% -96,900.00% 0.00% 0.00% - Horiz. % 17,050.00% 1,400.00% 12,900.00% 97,000.00% 100.00% - -
NP 38 61 -32 -1,280 -46 -89 -1,536 - YoY % -37.70% 290.62% 97.50% -2,682.61% 48.31% 94.21% - Horiz. % -2.47% -3.97% 2.08% 83.33% 2.99% 5.79% 100.00%
NP to SH 38 61 -32 -1,280 -46 -89 -1,536 - YoY % -37.70% 290.62% 97.50% -2,682.61% 48.31% 94.21% - Horiz. % -2.47% -3.97% 2.08% 83.33% 2.99% 5.79% 100.00%
Tax Rate 89.97 % 31.46 % 114.16 % 293.94 % - % - % - % - YoY % 185.98% -72.44% -61.16% 0.00% 0.00% 0.00% - Horiz. % 30.61% 10.70% 38.84% 100.00% - - -
Total Cost 4,224 1,260 4,480 6,053 6,512 4,068 4,624 -1.23% YoY % 235.24% -71.88% -25.99% -7.05% 60.08% -12.02% - Horiz. % 91.35% 27.25% 96.89% 130.90% 140.83% 87.98% 100.00%
Net Worth 75,407 33,923 51,129 5,034 5,289 6,071 6,379 40.04% YoY % 122.28% -33.65% 915.54% -4.83% -12.88% -4.82% - Horiz. % 1,182.01% 531.76% 801.45% 78.92% 82.92% 95.18% 100.00%
Dividend 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 75,407 33,923 51,129 5,034 5,289 6,071 6,379 40.04% YoY % 122.28% -33.65% 915.54% -4.83% -12.88% -4.82% - Horiz. % 1,182.01% 531.76% 801.45% 78.92% 82.92% 95.18% 100.00%
NOSH 1,072,654 431,053 566,841 94,814 91,999 98,888 94,233 39.32% YoY % 148.85% -23.96% 497.84% 3.06% -6.97% 4.94% - Horiz. % 1,138.30% 457.43% 601.53% 100.62% 97.63% 104.94% 100.00%
Ratio Analysis 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.89 % 4.62 % -0.72 % -26.82 % -0.71 % -2.24 % -49.74 % - YoY % -80.74% 741.67% 97.32% -3,677.47% 68.30% 95.50% - Horiz. % -1.79% -9.29% 1.45% 53.92% 1.43% 4.50% 100.00%
ROE 0.05 % 0.18 % -0.06 % -25.42 % -0.87 % -1.47 % -24.08 % - YoY % -72.22% 400.00% 99.76% -2,821.84% 40.82% 93.90% - Horiz. % -0.21% -0.75% 0.25% 105.56% 3.61% 6.10% 100.00%
Per Share 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.40 0.31 0.78 5.03 7.03 4.02 3.28 -24.94% YoY % 29.03% -60.26% -84.49% -28.45% 74.88% 22.56% - Horiz. % 12.20% 9.45% 23.78% 153.35% 214.33% 122.56% 100.00%
EPS 0.00 0.01 -0.03 -1.35 -0.05 -0.09 -1.63 - YoY % 0.00% 133.33% 97.78% -2,600.00% 44.44% 94.48% - Horiz. % -0.00% -0.61% 1.84% 82.82% 3.07% 5.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0703 0.0787 0.0902 0.0531 0.0575 0.0614 0.0677 0.52% YoY % -10.67% -12.75% 69.87% -7.65% -6.35% -9.31% - Horiz. % 103.84% 116.25% 133.23% 78.43% 84.93% 90.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.24 0.08 0.25 0.27 0.37 0.23 0.18 4.00% YoY % 200.00% -68.00% -7.41% -27.03% 60.87% 27.78% - Horiz. % 133.33% 44.44% 138.89% 150.00% 205.56% 127.78% 100.00%
EPS 0.00 0.00 0.00 -0.07 0.00 -0.01 -0.09 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 88.89% - Horiz. % -0.00% -0.00% -0.00% 77.78% -0.00% 11.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0429 0.0193 0.0291 0.0029 0.0030 0.0035 0.0036 40.19% YoY % 122.28% -33.68% 903.45% -3.33% -14.29% -2.78% - Horiz. % 1,191.67% 536.11% 808.33% 80.56% 83.33% 97.22% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/04/20 30/04/19 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0200 0.0400 0.0700 0.2600 0.2450 0.3500 0.1200 -
P/RPS 5.03 13.05 8.92 5.16 3.49 8.70 3.66 4.43% YoY % -61.46% 46.30% 72.87% 47.85% -59.89% 137.70% - Horiz. % 137.43% 356.56% 243.72% 140.98% 95.36% 237.70% 100.00%
P/EPS 564.55 282.66 -1,239.96 -19.26 -490.00 -388.89 -7.36 - YoY % 99.73% 122.80% -6,338.01% 96.07% -26.00% -5,183.83% - Horiz. % -7,670.52% -3,840.49% 16,847.28% 261.68% 6,657.61% 5,283.83% 100.00%
EY 0.18 0.35 -0.08 -5.19 -0.20 -0.26 -13.58 - YoY % -48.57% 537.50% 98.46% -2,495.00% 23.08% 98.09% - Horiz. % -1.33% -2.58% 0.59% 38.22% 1.47% 1.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.28 0.51 0.78 4.90 4.26 5.70 1.77 -22.23% YoY % -45.10% -34.62% -84.08% 15.02% -25.26% 222.03% - Horiz. % 15.82% 28.81% 44.07% 276.84% 240.68% 322.03% 100.00%
Price Multiplier on Announcement Date 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 23/02/17 26/02/16 26/02/15 26/02/14 21/02/13 -
Price 0.0400 0.0400 0.0600 0.2400 0.2450 0.2850 0.1000 -
P/RPS 10.07 13.05 7.65 4.77 3.49 7.08 3.05 17.69% YoY % -22.84% 70.59% 60.38% 36.68% -50.71% 132.13% - Horiz. % 330.16% 427.87% 250.82% 156.39% 114.43% 232.13% 100.00%
P/EPS 1,129.11 282.66 -1,062.83 -17.78 -490.00 -316.67 -6.13 - YoY % 299.46% 126.60% -5,877.67% 96.37% -54.74% -5,065.91% - Horiz. % -18,419.41% -4,611.09% 17,338.17% 290.05% 7,993.47% 5,165.91% 100.00%
EY 0.09 0.35 -0.09 -5.63 -0.20 -0.32 -16.30 - YoY % -74.29% 488.89% 98.40% -2,715.00% 37.50% 98.04% - Horiz. % -0.55% -2.15% 0.55% 34.54% 1.23% 1.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.51 0.67 4.52 4.26 4.64 1.48 -12.20% YoY % 11.76% -23.88% -85.18% 6.10% -8.19% 213.51% - Horiz. % 38.51% 34.46% 45.27% 305.41% 287.84% 313.51% 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
MNC-Qtr Report 4Q2016.pdf 
