[MTDACPI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -9.84%
YoY- 5.64%
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 115,632 46,084 325,693 244,990 175,529 94,683 541,530 -64.17%
PBT -6,456 -6,660 -25,923 -9,460 -8,778 -1,667 -14,340 -41.17%
Tax -303 -183 -3,830 -1,421 -998 -694 -301 0.44%
NP -6,759 -6,843 -29,753 -10,881 -9,776 -2,361 -14,641 -40.18%
-
NP to SH -6,849 -6,888 -31,797 -11,200 -10,197 -2,581 -15,024 -40.68%
-
Tax Rate - - - - - - - -
Total Cost 122,391 52,927 355,446 255,871 185,305 97,044 556,171 -63.44%
-
Net Worth 161,969 161,798 166,377 184,742 182,667 191,270 191,622 -10.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,313 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 161,969 161,798 166,377 184,742 182,667 191,270 191,622 -10.57%
NOSH 231,385 231,140 231,079 230,927 231,224 230,446 230,870 0.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -5.85% -14.85% -9.14% -4.44% -5.57% -2.49% -2.70% -
ROE -4.23% -4.26% -19.11% -6.06% -5.58% -1.35% -7.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.97 19.94 140.94 106.09 75.91 41.09 234.56 -64.22%
EPS -2.96 -2.98 -13.76 -4.85 -4.41 -1.12 -6.50 -40.72%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.72 0.80 0.79 0.83 0.83 -10.70%
Adjusted Per Share Value based on latest NOSH - 233,255
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 49.92 19.90 140.61 105.77 75.78 40.88 233.79 -64.17%
EPS -2.96 -2.97 -13.73 -4.84 -4.40 -1.11 -6.49 -40.66%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6993 0.6985 0.7183 0.7976 0.7886 0.8258 0.8273 -10.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.36 0.37 0.43 0.42 0.50 0.56 0.53 -
P/RPS 0.72 1.86 0.31 0.40 0.66 1.36 0.23 113.55%
P/EPS -12.16 -12.42 -3.12 -8.66 -11.34 -50.00 -8.14 30.58%
EY -8.22 -8.05 -32.00 -11.55 -8.82 -2.00 -12.28 -23.42%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.60 0.53 0.63 0.67 0.64 -14.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 25/05/12 24/02/12 25/11/11 25/08/11 27/05/11 -
Price 0.32 0.35 0.38 0.44 0.46 0.50 0.53 -
P/RPS 0.64 1.76 0.27 0.41 0.61 1.22 0.23 97.46%
P/EPS -10.81 -11.74 -2.76 -9.07 -10.43 -44.64 -8.14 20.75%
EY -9.25 -8.51 -36.21 -11.02 -9.59 -2.24 -12.28 -17.17%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.53 0.55 0.58 0.60 0.64 -19.71%

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