[MTDACPI] QoQ Quarter Result on 30-Jun-2008 [#1]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 60.78%
YoY- -151.27%
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 259,431 226,140 254,122 256,160 247,841 226,733 238,953 5.62%
PBT -37,077 -8,846 -328 -2,903 -13,204 2,678 10,119 -
Tax -1,598 -3,604 -4,824 -232 -3,085 -1,650 -546 104.47%
NP -38,675 -12,450 -5,152 -3,135 -16,289 1,028 9,573 -
-
NP to SH -31,961 -13,653 -2,372 -4,388 -11,187 628 7,029 -
-
Tax Rate - - - - - 61.61% 5.40% -
Total Cost 298,106 238,590 259,274 259,295 264,130 225,705 229,380 19.07%
-
Net Worth 212,738 261,047 278,652 265,589 295,731 307,022 278,507 -16.42%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,263 - - - - - - -
Div Payout % 0.00% - - - - - - -
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 212,738 261,047 278,652 265,589 295,731 307,022 278,507 -16.42%
NOSH 226,317 231,015 230,291 230,947 231,040 232,592 221,037 1.58%
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 -14.91% -5.51% -2.03% -1.22% -6.57% 0.45% 4.01% -
ROE -15.02% -5.23% -0.85% -1.65% -3.78% 0.20% 2.52% -
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 114.63 97.89 110.35 110.92 107.27 97.48 108.11 3.97%
EPS -13.84 -5.91 -1.03 -1.90 -4.84 0.27 3.18 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.13 1.21 1.15 1.28 1.32 1.26 -17.72%
Adjusted Per Share Value based on latest NOSH - 230,947
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 112.00 97.63 109.71 110.59 107.00 97.89 103.16 5.62%
EPS -13.80 -5.89 -1.02 -1.89 -4.83 0.27 3.03 -
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9184 1.127 1.203 1.1466 1.2767 1.3255 1.2024 -16.42%
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 0.30 0.34 0.50 0.65 1.12 2.02 1.89 -
P/RPS 0.26 0.35 0.45 0.59 1.04 2.07 1.75 -71.91%
P/EPS -2.12 -5.75 -48.54 -34.21 -23.13 748.15 59.43 -
EY -47.07 -17.38 -2.06 -2.92 -4.32 0.13 1.68 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.41 0.57 0.88 1.53 1.50 -64.26%
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 29/05/09 26/02/09 26/11/08 27/08/08 29/05/08 27/02/08 28/11/07 -
Price 0.47 0.35 0.43 0.56 0.97 1.60 1.98 -
P/RPS 0.41 0.36 0.39 0.50 0.90 1.64 1.83 -63.07%
P/EPS -3.33 -5.92 -41.75 -29.47 -20.03 592.59 62.26 -
EY -30.05 -16.89 -2.40 -3.39 -4.99 0.17 1.61 -
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.36 0.49 0.76 1.21 1.57 -53.33%

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