[MTOUCHE] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 129.98%
YoY- 199.42%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 13,862 12,285 15,640 13,559 12,169 11,962 14,646 -3.61%
PBT 1,024 3,404 5,429 9,325 5,164 4,859 6,014 -69.37%
Tax 27 -98 540 -1 -375 -459 457 -84.90%
NP 1,051 3,306 5,969 9,324 4,789 4,400 6,471 -70.33%
-
NP to SH 1,171 3,208 3,734 9,321 4,053 3,520 6,471 -68.10%
-
Tax Rate -2.64% 2.88% -9.95% 0.01% 7.26% 9.45% -7.60% -
Total Cost 12,811 8,979 9,671 4,235 7,380 7,562 8,175 35.02%
-
Net Worth 81,970 82,491 79,233 72,496 46,319 41,748 35,019 76.56%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 81,970 82,491 79,233 72,496 46,319 41,748 35,019 76.56%
NOSH 90,076 91,657 91,073 86,305 82,714 81,860 76,129 11.90%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.58% 26.91% 38.16% 68.77% 39.35% 36.78% 44.18% -
ROE 1.43% 3.89% 4.71% 12.86% 8.75% 8.43% 18.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.39 13.40 17.17 15.71 14.71 14.61 19.24 -13.86%
EPS 1.30 3.50 4.10 10.80 4.90 4.30 8.50 -71.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.87 0.84 0.56 0.51 0.46 57.78%
Adjusted Per Share Value based on latest NOSH - 86,305
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.50 1.33 1.69 1.46 1.31 1.29 1.58 -3.41%
EPS 0.13 0.35 0.40 1.01 0.44 0.38 0.70 -67.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.089 0.0855 0.0782 0.05 0.0451 0.0378 76.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.90 2.68 3.64 3.88 2.89 2.75 3.36 -
P/RPS 12.35 20.00 21.20 24.70 19.64 18.82 17.47 -20.69%
P/EPS 146.15 76.57 88.78 35.93 58.98 63.95 39.53 139.67%
EY 0.68 1.31 1.13 2.78 1.70 1.56 2.53 -58.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.98 4.18 4.62 5.16 5.39 7.30 -56.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 18/05/07 16/02/07 17/11/06 11/08/06 05/05/06 20/02/06 -
Price 1.14 2.07 3.36 4.16 3.76 2.96 3.28 -
P/RPS 7.41 15.44 19.57 26.48 25.56 20.26 17.05 -42.71%
P/EPS 87.69 59.14 81.95 38.52 76.73 68.84 38.59 73.10%
EY 1.14 1.69 1.22 2.60 1.30 1.45 2.59 -42.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.30 3.86 4.95 6.71 5.80 7.13 -68.77%

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