[MTEAM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -132.58%
YoY- -388.58%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,598 6,719 5,039 1,911 37,548 37,290 18,967 -23.81%
PBT -8,057 -4,617 -3,107 -1,668 7,902 6,170 1,640 -
Tax 2,007 -73 0 0 -2,783 -2,159 -693 -
NP -6,050 -4,690 -3,107 -1,668 5,119 4,011 947 -
-
NP to SH -6,050 -4,690 -3,107 -1,668 5,119 4,011 947 -
-
Tax Rate - - - - 35.22% 34.99% 42.26% -
Total Cost 18,648 11,409 8,146 3,579 32,429 33,279 18,020 2.30%
-
Net Worth 109,100 7,691,599 8,699,599 83,893 85,644 84,545 81,031 21.86%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 109,100 7,691,599 8,699,599 83,893 85,644 84,545 81,031 21.86%
NOSH 98,930 9,379,999 10,356,666 98,698 98,442 98,308 97,628 0.88%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -48.02% -69.80% -61.66% -87.28% 13.63% 10.76% 4.99% -
ROE -5.55% -0.06% -0.04% -1.99% 5.98% 4.74% 1.17% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.73 0.07 0.05 1.94 38.14 37.93 19.43 -24.50%
EPS -6.12 -0.05 -0.03 -1.69 5.20 4.08 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1028 0.82 0.84 0.85 0.87 0.86 0.83 20.79%
Adjusted Per Share Value based on latest NOSH - 98,698
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.16 0.09 0.07 0.02 0.49 0.48 0.25 -25.67%
EPS -0.08 -0.06 -0.04 -0.02 0.07 0.05 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0141 0.9944 1.1247 0.0108 0.0111 0.0109 0.0105 21.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.28 0.32 0.45 0.52 0.65 0.68 0.84 -
P/RPS 2.20 446.73 924.89 26.86 1.70 1.79 4.32 -36.15%
P/EPS -4.58 -640.00 -1,500.00 -30.77 12.50 16.67 86.60 -
EY -21.84 -0.16 -0.07 -3.25 8.00 6.00 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.39 0.54 0.61 0.75 0.79 1.01 -60.47%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 18/11/05 22/08/05 27/05/05 25/02/05 25/11/04 16/09/04 -
Price 0.31 0.32 0.35 0.50 0.61 0.67 0.71 -
P/RPS 2.43 446.73 719.36 25.82 1.60 1.77 3.65 -23.69%
P/EPS -5.07 -640.00 -1,166.67 -29.59 11.73 16.42 73.20 -
EY -19.73 -0.16 -0.09 -3.38 8.52 6.09 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.42 0.59 0.70 0.78 0.86 -52.57%

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