[MTEAM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -50.58%
YoY- -348.81%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,285 412 6,077 4,599 2,654 1,383 9,849 -74.30%
PBT -3,235 -1,688 -7,199 -6,023 -4,000 -1,850 -3,997 -13.16%
Tax 0 0 0 0 0 0 0 -
NP -3,235 -1,688 -7,199 -6,023 -4,000 -1,850 -3,997 -13.16%
-
NP to SH -3,235 -1,688 -7,199 -6,023 -4,000 -1,850 -3,997 -13.16%
-
Tax Rate - - - - - - - -
Total Cost 4,520 2,100 13,276 10,622 6,654 3,233 13,846 -52.62%
-
Net Worth 2,934,145 28,409 29,794 30,975 33,039 35,159 36,953 1752.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,934,145 28,409 29,794 30,975 33,039 35,159 36,953 1752.30%
NOSH 10,783,333 98,713 98,887 98,899 99,009 98,930 98,779 2190.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -251.75% -409.71% -118.46% -130.96% -150.72% -133.77% -40.58% -
ROE -0.11% -5.94% -24.16% -19.44% -12.11% -5.26% -10.82% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.01 0.42 6.15 4.65 2.68 1.40 9.97 -99.00%
EPS -0.03 -1.71 -7.28 -6.09 -4.04 -1.87 -4.04 -96.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2721 0.2878 0.3013 0.3132 0.3337 0.3554 0.3741 -19.13%
Adjusted Per Share Value based on latest NOSH - 98,682
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.02 0.01 0.08 0.06 0.03 0.02 0.13 -71.32%
EPS -0.04 -0.02 -0.09 -0.08 -0.05 -0.02 -0.05 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3793 0.0037 0.0039 0.004 0.0043 0.0045 0.0048 1746.36%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.11 0.12 0.08 0.16 0.14 0.15 0.12 -
P/RPS 923.09 28.75 1.30 3.44 5.22 10.73 1.20 8329.47%
P/EPS -366.67 -7.02 -1.10 -2.63 -3.47 -8.02 -2.97 2386.68%
EY -0.27 -14.25 -91.00 -38.06 -28.86 -12.47 -33.72 -96.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.27 0.51 0.42 0.42 0.32 16.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 25/02/13 29/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.17 0.14 0.095 0.10 0.18 0.13 0.10 -
P/RPS 1,426.59 33.54 1.55 2.15 6.72 9.30 1.00 12628.82%
P/EPS -566.67 -8.19 -1.30 -1.64 -4.46 -6.95 -2.47 3660.05%
EY -0.18 -12.21 -76.63 -60.90 -22.44 -14.38 -40.46 -97.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.49 0.32 0.32 0.54 0.37 0.27 74.14%

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