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

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 115.97%
YoY- 288.5%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 70,717 87,830 80,652 72,056 88,334 97,874 90,502 -15.17%
PBT -108,401 -1,914 2,633 4,789 -28,656 -2,444 -1,760 1463.52%
Tax 441 -4 2 -789 3,606 -2,140 -482 -
NP -107,960 -1,918 2,635 4,000 -25,050 -4,584 -2,242 1226.71%
-
NP to SH -108,324 -2,317 2,268 4,000 -25,050 -4,584 -2,242 1229.69%
-
Tax Rate - - -0.08% 16.48% - - - -
Total Cost 178,677 89,748 78,017 68,056 113,384 102,458 92,744 54.89%
-
Net Worth 259,043 344,239 336,884 335,999 333,814 352,162 370,534 -21.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 5,256 - -
Div Payout % - - - - - 0.00% - -
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 259,043 344,239 336,884 335,999 333,814 352,162 370,534 -21.24%
NOSH 132,842 132,399 132,631 133,333 133,525 131,404 134,251 -0.70%
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 -152.66% -2.18% 3.27% 5.55% -28.36% -4.68% -2.48% -
ROE -41.82% -0.67% 0.67% 1.19% -7.50% -1.30% -0.61% -
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 53.23 66.34 60.81 54.04 66.16 74.48 67.41 -14.58%
EPS -81.54 -1.74 1.71 3.00 -18.86 -3.49 -1.67 1239.05%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.95 2.60 2.54 2.52 2.50 2.68 2.76 -20.69%
Adjusted Per Share Value based on latest NOSH - 133,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.53 37.92 34.82 31.11 38.14 42.25 39.07 -15.17%
EPS -46.77 -1.00 0.98 1.73 -10.81 -1.98 -0.97 1227.87%
DPS 0.00 0.00 0.00 0.00 0.00 2.27 0.00 -
NAPS 1.1183 1.4862 1.4544 1.4506 1.4411 1.5204 1.5997 -21.24%
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 1.01 0.64 0.62 0.77 1.03 1.17 1.37 -
P/RPS 1.90 0.96 1.02 1.42 1.56 1.57 2.03 -4.32%
P/EPS -1.24 -36.57 36.26 25.67 -5.49 -33.54 -82.04 -93.90%
EY -80.74 -2.73 2.76 3.90 -18.21 -2.98 -1.22 1540.32%
DY 0.00 0.00 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 0.52 0.25 0.24 0.31 0.41 0.44 0.50 2.65%
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 24/02/06 24/11/05 29/08/05 30/05/05 23/02/05 23/11/04 -
Price 0.88 0.69 0.64 0.61 0.80 1.15 1.17 -
P/RPS 1.65 1.04 1.05 1.13 1.21 1.54 1.74 -3.48%
P/EPS -1.08 -39.43 37.43 20.33 -4.26 -32.97 -70.06 -93.82%
EY -92.66 -2.54 2.67 4.92 -23.45 -3.03 -1.43 1517.36%
DY 0.00 0.00 0.00 0.00 0.00 3.48 0.00 -
P/NAPS 0.45 0.27 0.25 0.24 0.32 0.43 0.42 4.71%

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