[MTOUCHE] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 14,646 7,033 7,982 6,876 0 0 0 -
PBT 6,014 2,995 2,354 839 0 0 0 -
Tax 457 118 -98 -64 0 0 0 -
NP 6,471 3,113 2,256 775 0 0 0 -
-
NP to SH 6,471 3,113 2,256 775 0 0 0 -
-
Tax Rate -7.60% -3.94% 4.16% 7.63% - - - -
Total Cost 8,175 3,920 5,726 6,101 0 0 0 -
-
Net Worth 35,019 20,234 8,460 0 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 35,019 20,234 8,460 0 0 0 0 -
NOSH 76,129 77,825 56,400 3,725 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 44.18% 44.26% 28.26% 11.27% 0.00% 0.00% 0.00% -
ROE 18.48% 15.38% 26.67% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.24 9.04 14.15 184.54 0.00 0.00 0.00 -
EPS 8.50 4.00 4.00 20.80 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.26 0.15 0.00 1.63 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,725
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.58 0.76 0.86 0.74 0.00 0.00 0.00 -
EPS 0.70 0.34 0.24 0.08 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0218 0.0091 0.00 1.63 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 - - - - - -
Price 3.36 1.89 0.00 0.00 0.00 0.00 0.00 -
P/RPS 17.47 20.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 39.53 47.25 0.00 0.00 0.00 0.00 0.00 -
EY 2.53 2.12 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.30 7.27 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 07/11/05 15/07/05 - - - - -
Price 3.28 1.77 0.00 0.00 0.00 0.00 0.00 -
P/RPS 17.05 19.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 38.59 44.25 0.00 0.00 0.00 0.00 0.00 -
EY 2.59 2.26 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.13 6.81 0.00 0.00 0.00 0.00 0.00 -

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