[MTDACPI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 56.7%
YoY- 243.63%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 60,260 311,255 240,538 152,708 72,056 345,768 257,434 -62.11%
PBT -848 -102,893 5,508 7,422 4,789 -35,386 -6,730 -74.96%
Tax -112 -85 -526 -522 -789 1,385 -2,221 -86.42%
NP -960 -102,978 4,982 6,900 4,000 -34,001 -8,951 -77.51%
-
NP to SH -574 -104,373 3,951 6,268 4,000 -34,001 -8,951 -84.05%
-
Tax Rate - - 9.55% 7.03% 16.48% - - -
Total Cost 61,220 414,233 235,556 145,808 68,056 379,769 266,385 -62.58%
-
Net Worth 226,930 227,182 344,718 337,303 335,999 341,726 354,822 -25.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 1,328 - - - 5,339 5,295 -
Div Payout % - 0.00% - - - 0.00% 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 226,930 227,182 344,718 337,303 335,999 341,726 354,822 -25.82%
NOSH 133,488 132,855 132,583 132,796 133,333 133,486 132,396 0.55%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.59% -33.08% 2.07% 4.52% 5.55% -9.83% -3.48% -
ROE -0.25% -45.94% 1.15% 1.86% 1.19% -9.95% -2.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.14 234.28 181.42 114.99 54.04 259.03 194.44 -62.32%
EPS -0.43 -78.57 2.97 4.72 3.00 -25.59 -6.76 -84.14%
DPS 0.00 1.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 1.70 1.71 2.60 2.54 2.52 2.56 2.68 -26.23%
Adjusted Per Share Value based on latest NOSH - 132,631
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.02 134.37 103.84 65.93 31.11 149.27 111.14 -62.11%
EPS -0.25 -45.06 1.71 2.71 1.73 -14.68 -3.86 -83.95%
DPS 0.00 0.57 0.00 0.00 0.00 2.31 2.29 -
NAPS 0.9797 0.9808 1.4882 1.4562 1.4506 1.4753 1.5318 -25.82%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.92 1.01 0.64 0.62 0.77 1.03 1.17 -
P/RPS 2.04 0.43 0.35 0.54 1.42 0.40 0.60 126.61%
P/EPS -213.95 -1.29 21.48 13.14 25.67 -4.04 -17.31 437.04%
EY -0.47 -77.78 4.66 7.61 3.90 -24.73 -5.78 -81.31%
DY 0.00 0.99 0.00 0.00 0.00 3.88 3.42 -
P/NAPS 0.54 0.59 0.25 0.24 0.31 0.40 0.44 14.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 24/02/06 24/11/05 29/08/05 30/05/05 23/02/05 -
Price 0.85 0.88 0.69 0.64 0.61 0.80 1.15 -
P/RPS 1.88 0.38 0.38 0.56 1.13 0.31 0.59 116.99%
P/EPS -197.67 -1.12 23.15 13.56 20.33 -3.14 -17.01 415.35%
EY -0.51 -89.27 4.32 7.38 4.92 -31.84 -5.88 -80.49%
DY 0.00 1.14 0.00 0.00 0.00 5.00 3.48 -
P/NAPS 0.50 0.51 0.27 0.25 0.24 0.31 0.43 10.60%

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