[MTDACPI] QoQ Quarter Result on 30-Sep-2004 [#2]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -5.66%
YoY- -152.89%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 72,056 88,334 97,874 90,502 69,058 69,142 82,058 -8.30%
PBT 4,789 -28,656 -2,444 -1,760 -2,524 -36,588 3,350 26.92%
Tax -789 3,606 -2,140 -482 402 -3,376 -900 -8.40%
NP 4,000 -25,050 -4,584 -2,242 -2,122 -39,964 2,450 38.69%
-
NP to SH 4,000 -25,050 -4,584 -2,242 -2,122 -39,964 2,450 38.69%
-
Tax Rate 16.48% - - - - - 26.87% -
Total Cost 68,056 113,384 102,458 92,744 71,180 109,106 79,608 -9.93%
-
Net Worth 335,999 333,814 352,162 370,534 367,371 375,066 411,864 -12.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 5,256 - - - 3,972 -
Div Payout % - - 0.00% - - - 162.16% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 335,999 333,814 352,162 370,534 367,371 375,066 411,864 -12.70%
NOSH 133,333 133,525 131,404 134,251 132,624 132,532 132,432 0.45%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.55% -28.36% -4.68% -2.48% -3.07% -57.80% 2.99% -
ROE 1.19% -7.50% -1.30% -0.61% -0.58% -10.66% 0.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 54.04 66.16 74.48 67.41 52.07 52.17 61.96 -8.72%
EPS 3.00 -18.86 -3.49 -1.67 -1.60 -30.10 1.85 38.06%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.52 2.50 2.68 2.76 2.77 2.83 3.11 -13.09%
Adjusted Per Share Value based on latest NOSH - 134,251
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.11 38.14 42.25 39.07 29.81 29.85 35.43 -8.31%
EPS 1.73 -10.81 -1.98 -0.97 -0.92 -17.25 1.06 38.66%
DPS 0.00 0.00 2.27 0.00 0.00 0.00 1.72 -
NAPS 1.4506 1.4411 1.5204 1.5997 1.586 1.6192 1.7781 -12.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.77 1.03 1.17 1.37 1.70 2.73 3.16 -
P/RPS 1.42 1.56 1.57 2.03 3.26 5.23 5.10 -57.39%
P/EPS 25.67 -5.49 -33.54 -82.04 -106.25 -9.05 170.81 -71.76%
EY 3.90 -18.21 -2.98 -1.22 -0.94 -11.05 0.59 252.62%
DY 0.00 0.00 3.42 0.00 0.00 0.00 0.95 -
P/NAPS 0.31 0.41 0.44 0.50 0.61 0.96 1.02 -54.82%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 23/02/05 23/11/04 26/08/04 28/05/04 18/02/04 -
Price 0.61 0.80 1.15 1.17 1.50 1.99 2.79 -
P/RPS 1.13 1.21 1.54 1.74 2.88 3.81 4.50 -60.23%
P/EPS 20.33 -4.26 -32.97 -70.06 -93.75 -6.60 150.81 -73.74%
EY 4.92 -23.45 -3.03 -1.43 -1.07 -15.15 0.66 282.07%
DY 0.00 0.00 3.48 0.00 0.00 0.00 1.08 -
P/NAPS 0.24 0.32 0.43 0.42 0.54 0.70 0.90 -58.60%

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