[MTEAM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.15%
YoY- -123.13%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 4,751 3,188 1,454 7,081 4,752 4,089 1,597 106.71%
PBT -2,761 -1,916 -1,543 -9,913 -6,895 -5,859 -3,926 -20.90%
Tax 0 0 0 1,077 0 0 0 -
NP -2,761 -1,916 -1,543 -8,836 -6,895 -5,859 -3,926 -20.90%
-
NP to SH -2,761 -1,916 -1,543 -8,836 -6,895 -5,859 -3,926 -20.90%
-
Tax Rate - - - - - - - -
Total Cost 7,512 5,104 2,997 15,917 11,647 9,948 5,523 22.73%
-
Net Worth 51,865 52,610 53,065 54,604 56,574 57,542 59,532 -8.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 51,865 52,610 53,065 54,604 56,574 57,542 59,532 -8.77%
NOSH 98,960 98,762 98,910 98,902 98,923 98,802 98,891 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -58.11% -60.10% -106.12% -124.78% -145.10% -143.29% -245.84% -
ROE -5.32% -3.64% -2.91% -16.18% -12.19% -10.18% -6.59% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.80 3.23 1.47 7.16 4.80 4.14 1.61 107.00%
EPS -2.79 -1.94 -1.56 -8.94 -6.97 -5.93 -3.97 -20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5241 0.5327 0.5365 0.5521 0.5719 0.5824 0.602 -8.81%
Adjusted Per Share Value based on latest NOSH - 98,826
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.06 0.04 0.02 0.09 0.06 0.05 0.02 107.86%
EPS -0.04 -0.02 -0.02 -0.11 -0.09 -0.08 -0.05 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0068 0.0069 0.0071 0.0073 0.0074 0.0077 -8.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.10 0.12 0.08 0.14 0.17 0.19 0.19 -
P/RPS 2.08 3.72 5.44 1.96 3.54 4.59 11.77 -68.47%
P/EPS -3.58 -6.19 -5.13 -1.57 -2.44 -3.20 -4.79 -17.62%
EY -27.90 -16.17 -19.50 -63.81 -41.00 -31.21 -20.89 21.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.15 0.25 0.30 0.33 0.32 -29.33%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 12/05/09 27/02/09 27/11/08 29/08/08 30/05/08 -
Price 0.15 0.26 0.09 0.06 0.17 0.17 0.20 -
P/RPS 3.12 8.05 6.12 0.84 3.54 4.11 12.38 -60.06%
P/EPS -5.38 -13.40 -5.77 -0.67 -2.44 -2.87 -5.04 4.44%
EY -18.60 -7.46 -17.33 -148.90 -41.00 -34.88 -19.85 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.49 0.17 0.11 0.30 0.29 0.33 -8.24%

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