[MTDACPI] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -53.78%
YoY- 83.13%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 603,250 781,596 650,819 627,756 702,316 740,024 995,853 -28.38%
PBT -21,928 -35,840 -10,664 5,254 4,336 6,716 -49,154 -41.58%
Tax -3,330 -3,172 -5,860 -6,366 -5,070 -1,944 -10,258 -52.73%
NP -25,258 -39,012 -16,524 -1,112 -734 4,772 -59,412 -43.43%
-
NP to SH -25,152 -36,028 -18,344 -4,592 -2,986 3,388 -52,373 -38.64%
-
Tax Rate - - - 121.16% 116.93% 28.95% - -
Total Cost 628,508 820,608 667,343 628,868 703,050 735,252 1,055,265 -29.18%
-
Net Worth 191,876 196,306 200,937 212,649 858,475 212,894 195,936 -1.38%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 2,177 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 191,876 196,306 200,937 212,649 858,475 212,894 195,936 -1.38%
NOSH 231,176 230,948 230,962 231,140 933,125 228,918 217,707 4.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.19% -4.99% -2.54% -0.18% -0.10% 0.64% -5.97% -
ROE -13.11% -18.35% -9.13% -2.16% -0.35% 1.59% -26.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 260.95 338.43 281.79 271.59 75.26 323.27 457.43 -31.19%
EPS -10.88 -15.60 -7.94 -1.99 -0.32 1.48 -22.67 -38.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.83 0.85 0.87 0.92 0.92 0.93 0.90 -5.25%
Adjusted Per Share Value based on latest NOSH - 232,261
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 260.43 337.43 280.97 271.01 303.20 319.48 429.93 -28.38%
EPS -10.86 -15.55 -7.92 -1.98 -1.29 1.46 -22.61 -38.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.8284 0.8475 0.8675 0.918 3.7062 0.9191 0.8459 -1.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.47 0.43 0.48 0.50 0.62 0.55 0.30 -
P/RPS 0.18 0.13 0.17 0.18 0.82 0.17 0.07 87.58%
P/EPS -4.32 -2.76 -6.04 -25.17 -193.75 37.16 -1.25 128.41%
EY -23.15 -36.28 -16.55 -3.97 -0.52 2.69 -80.19 -56.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.57 0.51 0.55 0.54 0.67 0.59 0.33 43.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 03/12/09 27/08/09 29/05/09 -
Price 0.51 0.49 0.44 0.55 0.67 0.63 0.47 -
P/RPS 0.20 0.14 0.16 0.20 0.89 0.19 0.10 58.67%
P/EPS -4.69 -3.14 -5.54 -27.68 -209.38 42.57 -1.95 79.41%
EY -21.33 -31.84 -18.05 -3.61 -0.48 2.35 -51.18 -44.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.61 0.58 0.51 0.60 0.73 0.68 0.52 11.21%

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