[MTEAM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -708.96%
YoY- -588.21%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 15,644 9,559 2,412 17,457 11,670 9,755 2,489 240.19%
PBT -2,330 -3,034 -2,100 -43,861 -5,147 -3,436 -1,957 12.32%
Tax 0 0 0 2,224 0 0 0 -
NP -2,330 -3,034 -2,100 -41,637 -5,147 -3,436 -1,957 12.32%
-
NP to SH -2,330 -3,034 -2,100 -41,637 -5,147 -3,436 -1,957 12.32%
-
Tax Rate - - - - - - - -
Total Cost 17,974 12,593 4,512 59,094 16,817 13,191 4,446 153.56%
-
Net Worth 64,983 64,336 65,426 67,397 104,008 105,763 107,041 -28.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 64,983 64,336 65,426 67,397 104,008 105,763 107,041 -28.28%
NOSH 98,728 98,827 99,056 98,866 98,980 99,020 98,838 -0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -14.89% -31.74% -87.06% -238.51% -44.10% -35.22% -78.63% -
ROE -3.59% -4.72% -3.21% -61.78% -4.95% -3.25% -1.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.85 9.67 2.43 17.66 11.79 9.85 2.52 240.35%
EPS -2.36 -3.07 -2.12 -42.11 -5.20 -3.47 -1.98 12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6582 0.651 0.6605 0.6817 1.0508 1.0681 1.083 -28.22%
Adjusted Per Share Value based on latest NOSH - 98,877
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.20 0.12 0.03 0.23 0.15 0.13 0.03 253.81%
EPS -0.03 -0.04 -0.03 -0.54 -0.07 -0.04 -0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0084 0.0083 0.0085 0.0087 0.0134 0.0137 0.0138 -28.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.20 0.19 0.19 0.20 0.23 0.26 0.27 -
P/RPS 1.26 1.96 7.80 1.13 1.95 2.64 10.72 -75.97%
P/EPS -8.47 -6.19 -8.96 -0.47 -4.42 -7.49 -13.64 -27.19%
EY -11.80 -16.16 -11.16 -210.57 -22.61 -13.35 -7.33 37.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.29 0.29 0.22 0.24 0.25 12.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 14/08/07 30/04/07 28/02/07 30/11/06 30/08/06 30/05/06 -
Price 0.18 0.23 0.18 0.21 0.21 0.30 0.25 -
P/RPS 1.14 2.38 7.39 1.19 1.78 3.05 9.93 -76.34%
P/EPS -7.63 -7.49 -8.49 -0.50 -4.04 -8.65 -12.63 -28.51%
EY -13.11 -13.35 -11.78 -200.54 -24.76 -11.57 -7.92 39.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.35 0.27 0.31 0.20 0.28 0.23 11.27%

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