[MTEAM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -85.14%
YoY- 5.56%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 6,077 6,132 5,308 5,532 9,849 11,010 13,724 -41.76%
PBT -7,199 -8,030 -8,000 -7,400 -3,997 -1,789 -728 357.52%
Tax 0 0 0 0 0 0 0 -
NP -7,199 -8,030 -8,000 -7,400 -3,997 -1,789 -728 357.52%
-
NP to SH -7,199 -8,030 -8,000 -7,400 -3,997 -1,789 -728 357.52%
-
Tax Rate - - - - - - - -
Total Cost 13,276 14,162 13,308 12,932 13,846 12,799 14,452 -5.47%
-
Net Worth 29,794 30,975 33,039 35,159 36,953 39,569 40,423 -18.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 29,794 30,975 33,039 35,159 36,953 39,569 40,423 -18.32%
NOSH 98,887 98,899 99,009 98,930 98,779 98,676 98,378 0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -118.46% -130.96% -150.72% -133.77% -40.58% -16.25% -5.30% -
ROE -24.16% -25.93% -24.21% -21.05% -10.82% -4.52% -1.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.15 6.20 5.36 5.59 9.97 11.16 13.95 -41.93%
EPS -7.28 -8.12 -8.08 -7.48 -4.04 -1.81 -0.74 355.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3013 0.3132 0.3337 0.3554 0.3741 0.401 0.4109 -18.60%
Adjusted Per Share Value based on latest NOSH - 98,930
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.08 0.08 0.07 0.07 0.13 0.14 0.18 -41.61%
EPS -0.09 -0.10 -0.10 -0.10 -0.05 -0.02 -0.01 329.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.004 0.0043 0.0045 0.0048 0.0051 0.0052 -17.37%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.16 0.14 0.15 0.12 0.07 0.11 -
P/RPS 1.30 2.58 2.61 2.68 1.20 0.63 0.79 39.17%
P/EPS -1.10 -1.97 -1.73 -2.01 -2.97 -3.86 -14.86 -82.23%
EY -91.00 -50.75 -57.71 -49.87 -33.72 -25.90 -6.73 463.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.51 0.42 0.42 0.32 0.17 0.27 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 29/11/12 30/08/12 31/05/12 29/02/12 22/11/11 26/08/11 -
Price 0.095 0.10 0.18 0.13 0.10 0.16 0.08 -
P/RPS 1.55 1.61 3.36 2.32 1.00 1.43 0.57 94.23%
P/EPS -1.30 -1.23 -2.23 -1.74 -2.47 -8.82 -10.81 -75.47%
EY -76.63 -81.20 -44.89 -57.54 -40.46 -11.33 -9.25 306.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.54 0.37 0.27 0.40 0.19 41.33%

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