[MTDACPI] QoQ Quarter Result on 31-Mar-2007 [#4]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -671.01%
YoY- 43.68%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 226,733 238,953 163,939 121,439 159,063 89,007 60,260 141.32%
PBT 2,678 10,119 13,143 -59,342 -6,613 -881 -848 -
Tax -1,650 -546 -4,503 -605 -1,001 -303 -112 498.02%
NP 1,028 9,573 8,640 -59,947 -7,614 -1,184 -960 -
-
NP to SH 628 7,029 8,558 -61,010 -7,913 -1,049 -574 -
-
Tax Rate 61.61% 5.40% 34.26% - - - - -
Total Cost 225,705 229,380 155,299 181,386 166,677 90,191 61,220 138.08%
-
Net Worth 307,022 278,507 266,886 251,754 320,498 224,406 226,930 22.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 2,208 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 307,022 278,507 266,886 251,754 320,498 224,406 226,930 22.25%
NOSH 232,592 221,037 220,567 220,837 221,033 132,784 133,488 44.65%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.45% 4.01% 5.27% -49.36% -4.79% -1.33% -1.59% -
ROE 0.20% 2.52% 3.21% -24.23% -2.47% -0.47% -0.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 97.48 108.11 74.33 54.99 71.96 67.03 45.14 66.83%
EPS 0.27 3.18 3.88 -34.50 -3.58 -0.79 -0.43 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.32 1.26 1.21 1.14 1.45 1.69 1.70 -15.48%
Adjusted Per Share Value based on latest NOSH - 220,837
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 97.89 103.16 70.78 52.43 68.67 38.43 26.02 141.30%
EPS 0.27 3.03 3.69 -26.34 -3.42 -0.45 -0.25 -
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 1.3255 1.2024 1.1522 1.0869 1.3837 0.9688 0.9797 22.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.02 1.89 2.05 1.75 1.26 0.94 0.92 -
P/RPS 2.07 1.75 2.76 3.18 1.75 1.40 2.04 0.97%
P/EPS 748.15 59.43 52.84 -6.33 -35.20 -118.99 -213.95 -
EY 0.13 1.68 1.89 -15.79 -2.84 -0.84 -0.47 -
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 1.53 1.50 1.69 1.54 0.87 0.56 0.54 99.85%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 28/08/07 30/05/07 27/02/07 28/11/06 30/08/06 -
Price 1.60 1.98 1.97 1.77 1.86 1.26 0.85 -
P/RPS 1.64 1.83 2.65 3.22 2.58 1.88 1.88 -8.68%
P/EPS 592.59 62.26 50.77 -6.41 -51.96 -159.49 -197.67 -
EY 0.17 1.61 1.97 -15.61 -1.92 -0.63 -0.51 -
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.21 1.57 1.63 1.55 1.28 0.75 0.50 79.96%

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