[MTDACPI] QoQ Quarter Result on 31-Dec-2005 [#3]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -202.16%
YoY- 49.45%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 89,007 60,260 70,717 87,830 80,652 72,056 88,334 0.50%
PBT -881 -848 -108,401 -1,914 2,633 4,789 -28,656 -90.16%
Tax -303 -112 441 -4 2 -789 3,606 -
NP -1,184 -960 -107,960 -1,918 2,635 4,000 -25,050 -86.90%
-
NP to SH -1,049 -574 -108,324 -2,317 2,268 4,000 -25,050 -87.91%
-
Tax Rate - - - - -0.08% 16.48% - -
Total Cost 90,191 61,220 178,677 89,748 78,017 68,056 113,384 -14.13%
-
Net Worth 224,406 226,930 259,043 344,239 336,884 335,999 333,814 -23.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 224,406 226,930 259,043 344,239 336,884 335,999 333,814 -23.24%
NOSH 132,784 133,488 132,842 132,399 132,631 133,333 133,525 -0.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -1.33% -1.59% -152.66% -2.18% 3.27% 5.55% -28.36% -
ROE -0.47% -0.25% -41.82% -0.67% 0.67% 1.19% -7.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 67.03 45.14 53.23 66.34 60.81 54.04 66.16 0.87%
EPS -0.79 -0.43 -81.54 -1.74 1.71 3.00 -18.86 -87.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.70 1.95 2.60 2.54 2.52 2.50 -22.95%
Adjusted Per Share Value based on latest NOSH - 132,399
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.43 26.02 30.53 37.92 34.82 31.11 38.14 0.50%
EPS -0.45 -0.25 -46.77 -1.00 0.98 1.73 -10.81 -87.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9688 0.9797 1.1183 1.4862 1.4544 1.4506 1.4411 -23.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.94 0.92 1.01 0.64 0.62 0.77 1.03 -
P/RPS 1.40 2.04 1.90 0.96 1.02 1.42 1.56 -6.95%
P/EPS -118.99 -213.95 -1.24 -36.57 36.26 25.67 -5.49 675.91%
EY -0.84 -0.47 -80.74 -2.73 2.76 3.90 -18.21 -87.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.52 0.25 0.24 0.31 0.41 23.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 30/05/06 24/02/06 24/11/05 29/08/05 30/05/05 -
Price 1.26 0.85 0.88 0.69 0.64 0.61 0.80 -
P/RPS 1.88 1.88 1.65 1.04 1.05 1.13 1.21 34.11%
P/EPS -159.49 -197.67 -1.08 -39.43 37.43 20.33 -4.26 1016.67%
EY -0.63 -0.51 -92.66 -2.54 2.67 4.92 -23.45 -91.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.45 0.27 0.25 0.24 0.32 76.35%

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