[MTD] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 26.39%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 423,890 290,760 197,573 88,119 521,170 390,051 281,943 31.27%
PBT -1,939 -3,654 72,567 36,014 59,839 45,188 36,910 -
Tax -35,181 -30,077 -18,230 -9,194 -42,370 -28,110 -23,052 32.59%
NP -37,120 -33,731 54,337 26,820 17,469 17,078 13,858 -
-
NP to SH -23,039 -24,167 43,334 22,079 17,469 17,078 13,858 -
-
Tax Rate - - 25.12% 25.53% 70.81% 62.21% 62.45% -
Total Cost 461,010 324,491 143,236 61,299 503,701 372,973 268,085 43.58%
-
Net Worth 525,240 711,351 492,598 504,514 606,508 503,384 524,414 0.10%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - 10,571 - - -
Div Payout % - - - - 60.52% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 525,240 711,351 492,598 504,514 606,508 503,384 524,414 0.10%
NOSH 258,739 258,194 258,094 260,058 264,296 268,944 277,160 -4.48%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -8.76% -11.60% 27.50% 30.44% 3.35% 4.38% 4.92% -
ROE -4.39% -3.40% 8.80% 4.38% 2.88% 3.39% 2.64% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 163.83 112.61 76.55 33.88 197.19 145.03 101.73 37.43%
EPS -8.91 -9.36 16.79 8.49 6.62 6.35 5.00 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.03 2.7551 1.9086 1.94 2.2948 1.8717 1.8921 4.80%
Adjusted Per Share Value based on latest NOSH - 260,058
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 168.77 115.76 78.66 35.08 207.50 155.30 112.25 31.27%
EPS -9.17 -9.62 17.25 8.79 6.96 6.80 5.52 -
DPS 0.00 0.00 0.00 0.00 4.21 0.00 0.00 -
NAPS 2.0912 2.8322 1.9613 2.0087 2.4148 2.0042 2.0879 0.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.25 1.90 2.25 2.32 2.40 2.75 2.54 -
P/RPS 1.37 1.69 2.94 6.85 1.22 1.90 2.50 -33.05%
P/EPS -25.27 -20.30 13.40 27.33 36.31 43.31 50.80 -
EY -3.96 -4.93 7.46 3.66 2.75 2.31 1.97 -
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.11 0.69 1.18 1.20 1.05 1.47 1.34 -11.80%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 29/11/04 -
Price 1.75 2.13 1.96 2.20 2.10 2.32 2.60 -
P/RPS 1.07 1.89 2.56 6.49 1.06 1.60 2.56 -44.12%
P/EPS -19.65 -22.76 11.67 25.91 31.77 36.54 52.00 -
EY -5.09 -4.39 8.57 3.86 3.15 2.74 1.92 -
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.86 0.77 1.03 1.13 0.92 1.24 1.37 -26.70%

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