[MTD] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 4.67%
YoY- -231.89%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 500,183 257,656 111,939 423,890 290,760 197,573 88,119 217.19%
PBT 92,217 31,941 18,474 -1,939 -3,654 72,567 36,014 86.84%
Tax -30,623 -19,049 -7,714 -35,181 -30,077 -18,230 -9,194 122.54%
NP 61,594 12,892 10,760 -37,120 -33,731 54,337 26,820 73.80%
-
NP to SH 55,975 7,403 7,460 -23,039 -24,167 43,334 22,079 85.61%
-
Tax Rate 33.21% 59.64% 41.76% - - 25.12% 25.53% -
Total Cost 438,589 244,764 101,179 461,010 324,491 143,236 61,299 269.98%
-
Net Worth 584,818 574,228 559,360 525,240 711,351 492,598 504,514 10.31%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 584,818 574,228 559,360 525,240 711,351 492,598 504,514 10.31%
NOSH 286,170 283,639 278,358 258,739 258,194 258,094 260,058 6.56%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.31% 5.00% 9.61% -8.76% -11.60% 27.50% 30.44% -
ROE 9.57% 1.29% 1.33% -4.39% -3.40% 8.80% 4.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 174.78 90.84 40.21 163.83 112.61 76.55 33.88 197.66%
EPS 19.56 2.61 2.68 -8.91 -9.36 16.79 8.49 74.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0436 2.0245 2.0095 2.03 2.7551 1.9086 1.94 3.51%
Adjusted Per Share Value based on latest NOSH - 259,872
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 199.14 102.58 44.57 168.77 115.76 78.66 35.08 217.21%
EPS 22.29 2.95 2.97 -9.17 -9.62 17.25 8.79 85.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3284 2.2863 2.2271 2.0912 2.8322 1.9613 2.0087 10.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.10 1.80 1.69 2.25 1.90 2.25 2.32 -
P/RPS 1.20 1.98 4.20 1.37 1.69 2.94 6.85 -68.59%
P/EPS 10.74 68.97 63.06 -25.27 -20.30 13.40 27.33 -46.25%
EY 9.31 1.45 1.59 -3.96 -4.93 7.46 3.66 86.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.89 0.84 1.11 0.69 1.18 1.20 -9.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 30/08/06 30/05/06 28/02/06 30/11/05 30/08/05 -
Price 2.00 2.13 1.80 1.75 2.13 1.96 2.20 -
P/RPS 1.14 2.34 4.48 1.07 1.89 2.56 6.49 -68.53%
P/EPS 10.22 81.61 67.16 -19.65 -22.76 11.67 25.91 -46.12%
EY 9.78 1.23 1.49 -5.09 -4.39 8.57 3.86 85.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 0.90 0.86 0.77 1.03 1.13 -9.03%

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