[MTEAM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 94.96%
YoY- -7.31%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 19,523 15,644 9,559 2,412 17,457 11,670 9,755 58.61%
PBT -4,369 -2,330 -3,034 -2,100 -43,861 -5,147 -3,436 17.31%
Tax 409 0 0 0 2,224 0 0 -
NP -3,960 -2,330 -3,034 -2,100 -41,637 -5,147 -3,436 9.89%
-
NP to SH -3,960 -2,330 -3,034 -2,100 -41,637 -5,147 -3,436 9.89%
-
Tax Rate - - - - - - - -
Total Cost 23,483 17,974 12,593 4,512 59,094 16,817 13,191 46.73%
-
Net Worth 63,528 64,983 64,336 65,426 67,397 104,008 105,763 -28.74%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 63,528 64,983 64,336 65,426 67,397 104,008 105,763 -28.74%
NOSH 99,000 98,728 98,827 99,056 98,866 98,980 99,020 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -20.28% -14.89% -31.74% -87.06% -238.51% -44.10% -35.22% -
ROE -6.23% -3.59% -4.72% -3.21% -61.78% -4.95% -3.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.72 15.85 9.67 2.43 17.66 11.79 9.85 58.64%
EPS -4.00 -2.36 -3.07 -2.12 -42.11 -5.20 -3.47 9.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6417 0.6582 0.651 0.6605 0.6817 1.0508 1.0681 -28.73%
Adjusted Per Share Value based on latest NOSH - 99,056
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.25 0.20 0.12 0.03 0.23 0.15 0.13 54.45%
EPS -0.05 -0.03 -0.04 -0.03 -0.54 -0.07 -0.04 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0084 0.0083 0.0085 0.0087 0.0134 0.0137 -28.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.20 0.19 0.19 0.20 0.23 0.26 -
P/RPS 0.81 1.26 1.96 7.80 1.13 1.95 2.64 -54.41%
P/EPS -4.00 -8.47 -6.19 -8.96 -0.47 -4.42 -7.49 -34.10%
EY -25.00 -11.80 -16.16 -11.16 -210.57 -22.61 -13.35 51.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.30 0.29 0.29 0.29 0.22 0.24 2.75%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 14/08/07 30/04/07 28/02/07 30/11/06 30/08/06 -
Price 0.18 0.18 0.23 0.18 0.21 0.21 0.30 -
P/RPS 0.91 1.14 2.38 7.39 1.19 1.78 3.05 -55.25%
P/EPS -4.50 -7.63 -7.49 -8.49 -0.50 -4.04 -8.65 -35.23%
EY -22.22 -13.11 -13.35 -11.78 -200.54 -24.76 -11.57 54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.35 0.27 0.31 0.20 0.28 0.00%

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