[MTDACPI] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -187.27%
YoY- -151.27%
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 995,853 736,422 510,282 256,160 877,466 629,625 402,892 82.71%
PBT -49,154 -12,077 -3,232 -2,903 12,736 25,940 23,262 -
Tax -10,258 -8,660 -5,056 -232 -9,784 -6,699 -5,049 60.34%
NP -59,412 -20,737 -8,288 -3,135 2,952 19,241 18,213 -
-
NP to SH -52,373 -20,412 -6,760 -4,388 5,028 16,215 15,587 -
-
Tax Rate - - - - 76.82% 25.82% 21.70% -
Total Cost 1,055,265 757,159 518,570 259,295 874,514 610,384 384,679 95.84%
-
Net Worth 195,936 260,922 279,167 265,589 286,166 292,002 278,181 -20.81%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,177 - - - - - - -
Div Payout % 0.00% - - - - - - -
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 195,936 260,922 279,167 265,589 286,166 292,002 278,181 -20.81%
NOSH 217,707 230,904 230,716 230,947 230,779 221,214 220,779 -0.92%
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 -5.97% -2.82% -1.62% -1.22% 0.34% 3.06% 4.52% -
ROE -26.73% -7.82% -2.42% -1.65% 1.76% 5.55% 5.60% -
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 457.43 318.93 221.17 110.92 380.22 284.62 182.49 84.42%
EPS -22.67 -8.84 -2.93 -1.90 2.27 7.33 7.06 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.13 1.21 1.15 1.24 1.32 1.26 -20.07%
Adjusted Per Share Value based on latest NOSH - 230,947
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 429.93 317.93 220.30 110.59 378.82 271.82 173.94 82.70%
EPS -22.61 -8.81 -2.92 -1.89 2.17 7.00 6.73 -
DPS 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8459 1.1265 1.2052 1.1466 1.2354 1.2606 1.201 -20.82%
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 0.30 0.34 0.50 0.65 1.12 2.02 1.89 -
P/RPS 0.07 0.11 0.23 0.59 0.29 0.71 1.04 -83.42%
P/EPS -1.25 -3.85 -17.06 -34.21 51.41 27.56 26.77 -
EY -80.19 -26.00 -5.86 -2.92 1.95 3.63 3.74 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.41 0.57 0.90 1.53 1.50 -63.52%
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 29/05/09 26/02/09 26/11/08 27/08/08 29/05/08 27/02/08 28/11/07 -
Price 0.47 0.35 0.43 0.56 0.97 1.60 1.98 -
P/RPS 0.10 0.11 0.19 0.50 0.26 0.56 1.09 -79.62%
P/EPS -1.95 -3.96 -14.68 -29.47 44.52 21.83 28.05 -
EY -51.18 -25.26 -6.81 -3.39 2.25 4.58 3.57 -
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.31 0.36 0.49 0.78 1.21 1.57 -52.09%

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