[MTEAM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.21%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,980 2,570 1,648 6,077 6,132 5,308 5,532 -33.77%
PBT -5,236 -6,470 -6,752 -7,199 -8,030 -8,000 -7,400 -20.57%
Tax 0 0 0 0 0 0 0 -
NP -5,236 -6,470 -6,752 -7,199 -8,030 -8,000 -7,400 -20.57%
-
NP to SH -5,236 -6,470 -6,752 -7,199 -8,030 -8,000 -7,400 -20.57%
-
Tax Rate - - - - - - - -
Total Cost 8,216 9,040 8,400 13,276 14,162 13,308 12,932 -26.07%
-
Net Worth 26,707 2,934,145 28,409 29,794 30,975 33,039 35,159 -16.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 26,707 2,934,145 28,409 29,794 30,975 33,039 35,159 -16.73%
NOSH 98,916 10,783,333 98,713 98,887 98,899 99,009 98,930 -0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -175.70% -251.75% -409.71% -118.46% -130.96% -150.72% -133.77% -
ROE -19.60% -0.22% -23.77% -24.16% -25.93% -24.21% -21.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.01 0.02 1.67 6.15 6.20 5.36 5.59 -33.78%
EPS -5.29 -0.06 -6.84 -7.28 -8.12 -8.08 -7.48 -20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.2721 0.2878 0.3013 0.3132 0.3337 0.3554 -16.72%
Adjusted Per Share Value based on latest NOSH - 98,713
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.04 0.03 0.02 0.08 0.08 0.07 0.07 -31.11%
EPS -0.07 -0.08 -0.09 -0.09 -0.10 -0.10 -0.10 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.3793 0.0037 0.0039 0.004 0.0043 0.0045 -15.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.165 0.11 0.12 0.08 0.16 0.14 0.15 -
P/RPS 5.48 461.54 7.19 1.30 2.58 2.61 2.68 61.03%
P/EPS -3.12 -183.33 -1.75 -1.10 -1.97 -1.73 -2.01 34.02%
EY -32.08 -0.55 -57.00 -91.00 -50.75 -57.71 -49.87 -25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.42 0.27 0.51 0.42 0.42 28.21%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 28/05/13 25/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.17 0.17 0.14 0.095 0.10 0.18 0.13 -
P/RPS 5.64 713.29 8.39 1.55 1.61 3.36 2.32 80.70%
P/EPS -3.21 -283.33 -2.05 -1.30 -1.23 -2.23 -1.74 50.36%
EY -31.14 -0.35 -48.86 -76.63 -81.20 -44.89 -57.54 -33.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.49 0.32 0.32 0.54 0.37 42.54%

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