[MNC] YoY Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 4,397 4,812 0 3,480 5,495 5,754 2,853 7.06% YoY % -8.62% 0.00% 0.00% -36.67% -4.50% 101.68% - Horiz. % 154.12% 168.66% 0.00% 121.98% 192.60% 201.68% 100.00%
PBT -3,254 -936 0 290 228 485 -298 45.80% YoY % -247.65% 0.00% 0.00% 27.19% -52.99% 262.75% - Horiz. % 1,091.95% 314.09% -0.00% -97.32% -76.51% -162.75% 100.00%
Tax -207 -64 0 -98 -117 1 1 - YoY % -223.44% 0.00% 0.00% 16.24% -11,800.00% 0.00% - Horiz. % -20,700.00% -6,400.00% 0.00% -9,800.00% -11,700.00% 100.00% 100.00%
NP -3,461 -1,000 0 192 111 486 -297 47.30% YoY % -246.10% 0.00% 0.00% 72.97% -77.16% 263.64% - Horiz. % 1,165.32% 336.70% -0.00% -64.65% -37.37% -163.64% 100.00%
NP to SH -3,461 -1,000 0 192 111 486 -297 47.30% YoY % -246.10% 0.00% 0.00% 72.97% -77.16% 263.64% - Horiz. % 1,165.32% 336.70% -0.00% -64.65% -37.37% -163.64% 100.00%
Tax Rate - % - % - % 33.79 % 51.32 % -0.21 % - % - YoY % 0.00% 0.00% 0.00% -34.16% 24,538.10% 0.00% - Horiz. % 0.00% 0.00% 0.00% -16,090.48% -24,438.10% 100.00% -
Total Cost 7,858 5,812 0 3,288 5,384 5,268 3,150 15.51% YoY % 35.20% 0.00% 0.00% -38.93% 2.20% 67.24% - Horiz. % 249.46% 184.51% 0.00% 104.38% 170.92% 167.24% 100.00%
Net Worth 76,802 36,692 - 12,371 4,977 6,022 5,585 51.20% YoY % 109.32% 0.00% 0.00% 148.56% -17.35% 7.83% - Horiz. % 1,375.03% 656.91% 0.00% 221.50% 89.11% 107.83% 100.00%
Dividend 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 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 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 76,802 36,692 - 12,371 4,977 6,022 5,585 51.20% YoY % 109.32% 0.00% 0.00% 148.56% -17.35% 7.83% - Horiz. % 1,375.03% 656.91% 0.00% 221.50% 89.11% 107.83% 100.00%
NOSH 1,146,310 478,383 431,053 136,404 91,666 95,294 95,806 47.92% YoY % 139.62% 10.98% 216.01% 48.80% -3.81% -0.53% - Horiz. % 1,196.49% 499.32% 449.92% 142.37% 95.68% 99.47% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -78.71 % -20.78 % - % 5.52 % 2.02 % 8.45 % -10.41 % 37.59% YoY % -278.78% 0.00% 0.00% 173.27% -76.09% 181.17% - Horiz. % 756.10% 199.62% 0.00% -53.03% -19.40% -81.17% 100.00%
ROE -4.51 % -2.73 % - % 1.55 % 2.23 % 8.07 % -5.32 % -2.57% YoY % -65.20% 0.00% 0.00% -30.49% -72.37% 251.69% - Horiz. % 84.77% 51.32% 0.00% -29.14% -41.92% -151.69% 100.00%
Per Share 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.38 1.01 - 2.55 5.99 6.04 2.98 -27.74% YoY % -62.38% 0.00% 0.00% -57.43% -0.83% 102.68% - Horiz. % 12.75% 33.89% 0.00% 85.57% 201.01% 202.68% 100.00%
EPS -0.30 -0.21 0.00 0.14 0.12 0.51 -0.31 -0.52% YoY % -42.86% 0.00% 0.00% 16.67% -76.47% 264.52% - Horiz. % 96.77% 67.74% -0.00% -45.16% -38.71% -164.52% 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 0.0670 0.0767 - 0.0907 0.0543 0.0632 0.0583 2.22% YoY % -12.65% 0.00% 0.00% 67.03% -14.08% 8.40% - Horiz. % 114.92% 131.56% 0.00% 155.57% 93.14% 108.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.25 0.27 - 0.20 0.31 0.33 0.16 7.29% YoY % -7.41% 0.00% 0.00% -35.48% -6.06% 106.25% - Horiz. % 156.25% 168.75% 0.00% 125.00% 193.75% 206.25% 100.00%
EPS -0.20 -0.06 0.00 0.01 0.01 0.03 -0.02 43.79% YoY % -233.33% 0.00% 0.00% 0.00% -66.67% 250.00% - Horiz. % 1,000.00% 300.00% -0.00% -50.00% -50.00% -150.00% 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 0.0437 0.0209 - 0.0070 0.0028 0.0034 0.0032 51.04% YoY % 109.09% 0.00% 0.00% 150.00% -17.65% 6.25% - Horiz. % 1,365.62% 653.12% 0.00% 218.75% 87.50% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.0550 0.0600 0.0700 0.0650 0.2300 0.2900 0.3800 -
P/RPS 14.34 5.96 0.00 2.55 3.84 4.80 12.76 1.86% YoY % 140.60% 0.00% 0.00% -33.59% -20.00% -62.38% - Horiz. % 112.38% 46.71% 0.00% 19.98% 30.09% 37.62% 100.00%
P/EPS -18.22 -28.70 0.00 46.18 189.94 56.86 -122.58 -25.97% YoY % 36.52% 0.00% 0.00% -75.69% 234.05% 146.39% - Horiz. % 14.86% 23.41% -0.00% -37.67% -154.95% -46.39% 100.00%
EY -5.49 -3.48 0.00 2.17 0.53 1.76 -0.82 34.97% YoY % -57.76% 0.00% 0.00% 309.43% -69.89% 314.63% - Horiz. % 669.51% 424.39% -0.00% -264.63% -64.63% -214.63% 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 0.82 0.78 0.00 0.72 4.24 4.59 6.52 -27.89% YoY % 5.13% 0.00% 0.00% -83.02% -7.63% -29.60% - Horiz. % 12.58% 11.96% 0.00% 11.04% 65.03% 70.40% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/09/20 20/09/19 - 29/05/17 26/05/16 26/05/15 27/05/14 -
Price 0.0450 0.1150 0.0000 0.0700 0.2300 0.2700 0.3050 -
P/RPS 11.73 11.43 0.00 2.74 3.84 4.47 10.24 2.17% YoY % 2.62% 0.00% 0.00% -28.65% -14.09% -56.35% - Horiz. % 114.55% 111.62% 0.00% 26.76% 37.50% 43.65% 100.00%
P/EPS -14.90 -55.01 0.00 49.73 189.94 52.94 -98.39 -25.75% YoY % 72.91% 0.00% 0.00% -73.82% 258.78% 153.81% - Horiz. % 15.14% 55.91% -0.00% -50.54% -193.05% -53.81% 100.00%
EY -6.71 -1.82 0.00 2.01 0.53 1.89 -1.02 34.60% YoY % -268.68% 0.00% 0.00% 279.25% -71.96% 285.29% - Horiz. % 657.84% 178.43% -0.00% -197.06% -51.96% -185.29% 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 0.67 1.50 0.00 0.77 4.24 4.27 5.23 -27.68% YoY % -55.33% 0.00% 0.00% -81.84% -0.70% -18.36% - Horiz. % 12.81% 28.68% 0.00% 14.72% 81.07% 81.64% 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 - 1st Quarter ended 31 July 2019.pdf 
