[MTEAM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 87.73%
YoY- 35.52%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,920 11,545 9,126 5,729 12,291 4,751 3,188 179.00%
PBT -5,779 -4,500 -2,371 -995 -9,100 -2,761 -1,916 108.33%
Tax 289 0 0 0 990 0 0 -
NP -5,490 -4,500 -2,371 -995 -8,110 -2,761 -1,916 101.35%
-
NP to SH -5,490 -4,500 -2,371 -995 -8,110 -2,761 -1,916 101.35%
-
Tax Rate - - - - - - - -
Total Cost 20,410 16,045 11,497 6,724 20,401 7,512 5,104 151.29%
-
Net Worth 40,995 41,983 44,070 45,316 46,487 51,865 52,610 -15.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 40,995 41,983 44,070 45,316 46,487 51,865 52,610 -15.28%
NOSH 98,902 98,901 98,791 98,514 98,887 98,960 98,762 0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -36.80% -38.98% -25.98% -17.37% -65.98% -58.11% -60.10% -
ROE -13.39% -10.72% -5.38% -2.20% -17.45% -5.32% -3.64% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.09 11.67 9.24 5.82 12.43 4.80 3.23 178.67%
EPS -5.55 -4.55 -2.40 -1.01 -8.20 -2.79 -1.94 101.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4145 0.4245 0.4461 0.46 0.4701 0.5241 0.5327 -15.36%
Adjusted Per Share Value based on latest NOSH - 98,514
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.19 0.15 0.12 0.07 0.16 0.06 0.04 181.77%
EPS -0.07 -0.06 -0.03 -0.01 -0.10 -0.04 -0.02 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0054 0.0057 0.0059 0.006 0.0067 0.0068 -15.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.13 0.15 0.15 0.16 0.18 0.10 0.12 -
P/RPS 0.86 1.28 1.62 2.75 1.45 2.08 3.72 -62.23%
P/EPS -2.34 -3.30 -6.25 -15.84 -2.19 -3.58 -6.19 -47.62%
EY -42.70 -30.33 -16.00 -6.31 -45.56 -27.90 -16.17 90.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.34 0.35 0.38 0.19 0.23 21.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 24/08/10 25/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.11 0.23 0.12 0.14 0.15 0.15 0.26 -
P/RPS 0.73 1.97 1.30 2.41 1.21 3.12 8.05 -79.72%
P/EPS -1.98 -5.05 -5.00 -13.86 -1.83 -5.38 -13.40 -71.95%
EY -50.46 -19.78 -20.00 -7.21 -54.67 -18.60 -7.46 256.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.54 0.27 0.30 0.32 0.29 0.49 -32.71%

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