[MTDACPI] QoQ Quarter Result on 31-Mar-2005 [#4]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -446.47%
YoY- 37.32%
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 87,830 80,652 72,056 88,334 97,874 90,502 69,058 17.33%
PBT -1,914 2,633 4,789 -28,656 -2,444 -1,760 -2,524 -16.80%
Tax -4 2 -789 3,606 -2,140 -482 402 -
NP -1,918 2,635 4,000 -25,050 -4,584 -2,242 -2,122 -6.49%
-
NP to SH -2,317 2,268 4,000 -25,050 -4,584 -2,242 -2,122 6.01%
-
Tax Rate - -0.08% 16.48% - - - - -
Total Cost 89,748 78,017 68,056 113,384 102,458 92,744 71,180 16.66%
-
Net Worth 344,239 336,884 335,999 333,814 352,162 370,534 367,371 -4.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 5,256 - - -
Div Payout % - - - - 0.00% - - -
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 344,239 336,884 335,999 333,814 352,162 370,534 367,371 -4.23%
NOSH 132,399 132,631 133,333 133,525 131,404 134,251 132,624 -0.11%
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 -2.18% 3.27% 5.55% -28.36% -4.68% -2.48% -3.07% -
ROE -0.67% 0.67% 1.19% -7.50% -1.30% -0.61% -0.58% -
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 66.34 60.81 54.04 66.16 74.48 67.41 52.07 17.47%
EPS -1.74 1.71 3.00 -18.86 -3.49 -1.67 -1.60 5.73%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.60 2.54 2.52 2.50 2.68 2.76 2.77 -4.12%
Adjusted Per Share Value based on latest NOSH - 133,525
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.92 34.82 31.11 38.14 42.25 39.07 29.81 17.34%
EPS -1.00 0.98 1.73 -10.81 -1.98 -0.97 -0.92 5.70%
DPS 0.00 0.00 0.00 0.00 2.27 0.00 0.00 -
NAPS 1.4862 1.4544 1.4506 1.4411 1.5204 1.5997 1.586 -4.22%
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 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.64 0.62 0.77 1.03 1.17 1.37 1.70 -
P/RPS 0.96 1.02 1.42 1.56 1.57 2.03 3.26 -55.63%
P/EPS -36.57 36.26 25.67 -5.49 -33.54 -82.04 -106.25 -50.79%
EY -2.73 2.76 3.90 -18.21 -2.98 -1.22 -0.94 103.16%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 0.25 0.24 0.31 0.41 0.44 0.50 0.61 -44.73%
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 24/02/06 24/11/05 29/08/05 30/05/05 23/02/05 23/11/04 26/08/04 -
Price 0.69 0.64 0.61 0.80 1.15 1.17 1.50 -
P/RPS 1.04 1.05 1.13 1.21 1.54 1.74 2.88 -49.19%
P/EPS -39.43 37.43 20.33 -4.26 -32.97 -70.06 -93.75 -43.77%
EY -2.54 2.67 4.92 -23.45 -3.03 -1.43 -1.07 77.67%
DY 0.00 0.00 0.00 0.00 3.48 0.00 0.00 -
P/NAPS 0.27 0.25 0.24 0.32 0.43 0.42 0.54 -36.92%

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