[MTOUCHE] QoQ Quarter Result on 30-Jun-2008 [#2]

Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 100.31%
YoY- -98.63%
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 11,057 10,525 10,477 8,893 9,191 6,896 12,156 -6.11%
PBT -287 -36,265 312 -151 -4,687 -18,787 1,080 -
Tax 0 207 385 -134 -474 1,018 -177 -
NP -287 -36,058 697 -285 -5,161 -17,769 903 -
-
NP to SH -287 -34,197 917 16 -5,159 -15,794 1,022 -
-
Tax Rate - - -123.40% - - - 16.39% -
Total Cost 11,344 46,583 9,780 9,178 14,352 24,665 11,253 0.53%
-
Net Worth 97,579 91,457 102,179 121,600 97,038 67,169 84,547 10.01%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 97,579 91,457 102,179 121,600 97,038 67,169 84,547 10.01%
NOSH 143,499 132,546 131,000 160,000 122,833 90,770 92,909 33.58%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -2.60% -342.59% 6.65% -3.20% -56.15% -257.67% 7.43% -
ROE -0.29% -37.39% 0.90% 0.01% -5.32% -23.51% 1.21% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.71 7.94 8.00 5.56 7.48 7.60 13.08 -29.67%
EPS -0.20 -25.80 0.70 0.01 -4.20 -17.40 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.78 0.76 0.79 0.74 0.91 -17.63%
Adjusted Per Share Value based on latest NOSH - 160,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.20 1.14 1.13 0.96 0.99 0.75 1.31 -5.67%
EPS -0.03 -3.70 0.10 0.00 -0.56 -1.71 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.0989 0.1105 0.1315 0.1049 0.0726 0.0914 10.02%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.26 0.29 0.26 0.22 0.23 0.80 1.15 -
P/RPS 3.37 3.65 3.25 3.96 3.07 10.53 8.79 -47.19%
P/EPS -130.00 -1.12 37.14 2,200.00 -5.48 -4.60 104.55 -
EY -0.77 -88.97 2.69 0.05 -18.26 -21.75 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.33 0.29 0.29 1.08 1.26 -54.99%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 13/02/09 17/11/08 21/08/08 16/05/08 19/02/08 16/11/07 -
Price 0.32 0.24 0.25 0.40 0.31 0.54 0.93 -
P/RPS 4.15 3.02 3.13 7.20 4.14 7.11 7.11 -30.13%
P/EPS -160.00 -0.93 35.71 4,000.00 -7.38 -3.10 84.55 -
EY -0.63 -107.50 2.80 0.03 -13.55 -32.22 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.32 0.53 0.39 0.73 1.02 -40.31%

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