[MTDACPI] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -291.7%
YoY- -341.36%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 805,784 655,756 446,547 411,106 298,534 241,040 311,255 88.43%
PBT 46,524 52,572 -77,561 -11,122 -3,458 -3,392 -102,893 -
Tax -10,098 -18,012 -461 -1,888 -830 -448 -85 2309.62%
NP 36,426 34,560 -78,022 -13,010 -4,288 -3,840 -102,978 -
-
NP to SH 31,174 34,232 -78,938 -12,714 -3,246 -2,296 -104,373 -
-
Tax Rate 21.70% 34.26% - - - - - -
Total Cost 769,358 621,196 524,569 424,117 302,822 244,880 414,233 51.04%
-
Net Worth 278,181 266,886 258,364 320,074 224,825 226,930 227,182 14.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 2,208 - - - 1,328 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 278,181 266,886 258,364 320,074 224,825 226,930 227,182 14.44%
NOSH 220,779 220,567 220,824 220,740 133,032 133,488 132,855 40.25%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.52% 5.27% -17.47% -3.16% -1.44% -1.59% -33.08% -
ROE 11.21% 12.83% -30.55% -3.97% -1.44% -1.01% -45.94% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 364.97 297.30 202.22 186.24 224.41 180.57 234.28 34.34%
EPS 14.12 15.52 -44.64 -5.76 -2.44 -1.72 -78.57 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.26 1.21 1.17 1.45 1.69 1.70 1.71 -18.40%
Adjusted Per Share Value based on latest NOSH - 221,033
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 347.87 283.10 192.78 177.48 128.88 104.06 134.37 88.43%
EPS 13.46 14.78 -34.08 -5.49 -1.40 -0.99 -45.06 -
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.57 -
NAPS 1.201 1.1522 1.1154 1.3818 0.9706 0.9797 0.9808 14.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.89 2.05 1.75 1.26 0.94 0.92 1.01 -
P/RPS 0.52 0.69 0.87 0.68 0.42 0.51 0.43 13.49%
P/EPS 13.39 13.21 -4.90 -21.88 -38.52 -53.49 -1.29 -
EY 7.47 7.57 -20.43 -4.57 -2.60 -1.87 -77.78 -
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.99 -
P/NAPS 1.50 1.69 1.50 0.87 0.56 0.54 0.59 86.17%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 30/05/07 27/02/07 28/11/06 30/08/06 30/05/06 -
Price 1.98 1.97 1.77 1.86 1.26 0.85 0.88 -
P/RPS 0.54 0.66 0.88 1.00 0.56 0.47 0.38 26.37%
P/EPS 14.02 12.69 -4.95 -32.29 -51.64 -49.42 -1.12 -
EY 7.13 7.88 -20.20 -3.10 -1.94 -2.02 -89.27 -
DY 0.00 0.00 0.56 0.00 0.00 0.00 1.14 -
P/NAPS 1.57 1.63 1.51 1.28 0.75 0.50 0.51 111.47%

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