[MTEAM] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 48.8%
YoY- 54.73%
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 8,178 6,388 19,523 20,858 19,118 9,648 17,457 -39.70%
PBT -11,718 -15,704 -4,369 -3,106 -6,068 -8,400 -43,861 -58.55%
Tax 0 0 409 0 0 0 2,224 -
NP -11,718 -15,704 -3,960 -3,106 -6,068 -8,400 -41,637 -57.08%
-
NP to SH -11,718 -15,704 -3,960 -3,106 -6,068 -8,400 -41,637 -57.08%
-
Tax Rate - - - - - - - -
Total Cost 19,896 22,092 23,483 23,965 25,186 18,048 59,094 -51.63%
-
Net Worth 57,542 59,532 63,528 64,983 64,336 65,426 67,397 -10.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 57,542 59,532 63,528 64,983 64,336 65,426 67,397 -10.01%
NOSH 98,802 98,891 99,000 98,728 98,827 99,056 98,866 -0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -143.29% -245.84% -20.28% -14.89% -31.74% -87.06% -238.51% -
ROE -20.36% -26.38% -6.23% -4.78% -9.43% -12.84% -61.78% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.28 6.46 19.72 21.13 19.34 9.74 17.66 -39.67%
EPS -11.86 -15.88 -4.00 -3.15 -6.14 -8.48 -42.11 -57.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5824 0.602 0.6417 0.6582 0.651 0.6605 0.6817 -9.97%
Adjusted Per Share Value based on latest NOSH - 99,154
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.11 0.08 0.25 0.27 0.25 0.12 0.23 -38.87%
EPS -0.15 -0.20 -0.05 -0.04 -0.08 -0.11 -0.54 -57.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0077 0.0082 0.0084 0.0083 0.0085 0.0087 -10.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.19 0.19 0.16 0.20 0.19 0.19 0.20 -
P/RPS 2.30 2.94 0.81 0.95 0.98 1.95 1.13 60.67%
P/EPS -1.60 -1.20 -4.00 -6.36 -3.09 -2.24 -0.47 126.46%
EY -62.42 -83.58 -25.00 -15.73 -32.32 -44.63 -210.57 -55.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.25 0.30 0.29 0.29 0.29 9.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 14/08/07 30/04/07 28/02/07 -
Price 0.17 0.20 0.18 0.18 0.23 0.18 0.21 -
P/RPS 2.05 3.10 0.91 0.85 1.19 1.85 1.19 43.75%
P/EPS -1.43 -1.26 -4.50 -5.72 -3.75 -2.12 -0.50 101.61%
EY -69.76 -79.40 -22.22 -17.48 -26.70 -47.11 -200.54 -50.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.28 0.27 0.35 0.27 0.31 -4.35%

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