[MTDACPI] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 97.8%
YoY- -114.35%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 446,547 411,106 298,534 241,040 311,255 320,717 305,416 28.84%
PBT -77,561 -11,122 -3,458 -3,392 -102,893 7,344 14,844 -
Tax -461 -1,888 -830 -448 -85 -701 -1,044 -42.04%
NP -78,022 -13,010 -4,288 -3,840 -102,978 6,642 13,800 -
-
NP to SH -78,938 -12,714 -3,246 -2,296 -104,373 5,268 12,536 -
-
Tax Rate - - - - - 9.55% 7.03% -
Total Cost 524,569 424,117 302,822 244,880 414,233 314,074 291,616 47.96%
-
Net Worth 258,364 320,074 224,825 226,930 227,182 344,718 337,303 -16.29%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,208 - - - 1,328 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 258,364 320,074 224,825 226,930 227,182 344,718 337,303 -16.29%
NOSH 220,824 220,740 133,032 133,488 132,855 132,583 132,796 40.40%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -17.47% -3.16% -1.44% -1.59% -33.08% 2.07% 4.52% -
ROE -30.55% -3.97% -1.44% -1.01% -45.94% 1.53% 3.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 202.22 186.24 224.41 180.57 234.28 241.90 229.99 -8.22%
EPS -44.64 -5.76 -2.44 -1.72 -78.57 3.96 9.44 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.17 1.45 1.69 1.70 1.71 2.60 2.54 -40.38%
Adjusted Per Share Value based on latest NOSH - 133,488
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 192.78 177.48 128.88 104.06 134.37 138.46 131.85 28.85%
EPS -34.08 -5.49 -1.40 -0.99 -45.06 2.27 5.41 -
DPS 0.95 0.00 0.00 0.00 0.57 0.00 0.00 -
NAPS 1.1154 1.3818 0.9706 0.9797 0.9808 1.4882 1.4562 -16.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.75 1.26 0.94 0.92 1.01 0.64 0.62 -
P/RPS 0.87 0.68 0.42 0.51 0.43 0.26 0.27 118.31%
P/EPS -4.90 -21.88 -38.52 -53.49 -1.29 16.11 6.57 -
EY -20.43 -4.57 -2.60 -1.87 -77.78 6.21 15.23 -
DY 0.57 0.00 0.00 0.00 0.99 0.00 0.00 -
P/NAPS 1.50 0.87 0.56 0.54 0.59 0.25 0.24 239.68%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 28/11/06 30/08/06 30/05/06 24/02/06 24/11/05 -
Price 1.77 1.86 1.26 0.85 0.88 0.69 0.64 -
P/RPS 0.88 1.00 0.56 0.47 0.38 0.29 0.28 114.71%
P/EPS -4.95 -32.29 -51.64 -49.42 -1.12 17.37 6.78 -
EY -20.20 -3.10 -1.94 -2.02 -89.27 5.76 14.75 -
DY 0.56 0.00 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 1.51 1.28 0.75 0.50 0.51 0.27 0.25 232.02%

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