[MTEAM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 25.38%
YoY- -93.11%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 5,816 7,081 6,336 8,178 6,388 19,523 20,858 -57.28%
PBT -6,172 -9,913 -9,193 -11,718 -15,704 -4,369 -3,106 57.99%
Tax 0 1,077 0 0 0 409 0 -
NP -6,172 -8,836 -9,193 -11,718 -15,704 -3,960 -3,106 57.99%
-
NP to SH -6,172 -8,836 -9,193 -11,718 -15,704 -3,960 -3,106 57.99%
-
Tax Rate - - - - - - - -
Total Cost 11,988 15,917 15,529 19,896 22,092 23,483 23,965 -36.95%
-
Net Worth 53,065 54,604 56,574 57,542 59,532 63,528 64,983 -12.62%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 53,065 54,604 56,574 57,542 59,532 63,528 64,983 -12.62%
NOSH 98,910 98,902 98,923 98,802 98,891 99,000 98,728 0.12%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -106.12% -124.78% -145.10% -143.29% -245.84% -20.28% -14.89% -
ROE -11.63% -16.18% -16.25% -20.36% -26.38% -6.23% -4.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.88 7.16 6.40 8.28 6.46 19.72 21.13 -57.34%
EPS -6.24 -8.94 -9.29 -11.86 -15.88 -4.00 -3.15 57.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5365 0.5521 0.5719 0.5824 0.602 0.6417 0.6582 -12.73%
Adjusted Per Share Value based on latest NOSH - 98,622
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.08 0.09 0.08 0.11 0.08 0.25 0.27 -55.52%
EPS -0.08 -0.11 -0.12 -0.15 -0.20 -0.05 -0.04 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0071 0.0073 0.0074 0.0077 0.0082 0.0084 -12.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.08 0.14 0.17 0.19 0.19 0.16 0.20 -
P/RPS 1.36 1.96 2.65 2.30 2.94 0.81 0.95 26.99%
P/EPS -1.28 -1.57 -1.83 -1.60 -1.20 -4.00 -6.36 -65.62%
EY -78.00 -63.81 -54.67 -62.42 -83.58 -25.00 -15.73 190.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.25 0.30 0.33 0.32 0.25 0.30 -36.97%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 12/05/09 27/02/09 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.09 0.06 0.17 0.17 0.20 0.18 0.18 -
P/RPS 1.53 0.84 2.65 2.05 3.10 0.91 0.85 47.91%
P/EPS -1.44 -0.67 -1.83 -1.43 -1.26 -4.50 -5.72 -60.09%
EY -69.33 -148.90 -54.67 -69.76 -79.40 -22.22 -17.48 150.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.11 0.30 0.29 0.33 0.28 0.27 -26.51%

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