[MTEAM] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -331.53%
YoY- 95.53%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 663 2,492 1,597 3,879 6,085 7,147 2,412 -57.62%
PBT -1,036 -1,933 -3,926 -2,039 704 -934 -2,100 -37.48%
Tax 0 0 0 409 0 0 0 -
NP -1,036 -1,933 -3,926 -1,630 704 -934 -2,100 -37.48%
-
NP to SH -1,036 -1,933 -3,926 -1,630 704 -934 -2,100 -37.48%
-
Tax Rate - - - - 0.00% - - -
Total Cost 1,699 4,425 5,523 5,509 5,381 8,081 4,512 -47.76%
-
Net Worth 56,427 57,437 59,532 63,392 65,263 64,003 65,426 -9.36%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 56,427 57,437 59,532 63,392 65,263 64,003 65,426 -9.36%
NOSH 98,666 98,622 98,891 98,787 99,154 98,315 99,056 -0.26%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -156.26% -77.57% -245.84% -42.02% 11.57% -13.07% -87.06% -
ROE -1.84% -3.37% -6.59% -2.57% 1.08% -1.46% -3.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.67 2.53 1.61 3.93 6.14 7.27 2.43 -57.53%
EPS -1.05 -1.96 -3.97 -1.65 0.71 -0.95 -2.12 -37.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.5824 0.602 0.6417 0.6582 0.651 0.6605 -9.13%
Adjusted Per Share Value based on latest NOSH - 98,787
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.01 0.03 0.02 0.05 0.08 0.09 0.03 -51.82%
EPS -0.01 -0.02 -0.05 -0.02 0.01 -0.01 -0.03 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0074 0.0077 0.0082 0.0084 0.0083 0.0085 -9.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.19 0.19 0.16 0.20 0.19 0.19 -
P/RPS 25.30 7.52 11.77 4.07 3.26 2.61 7.80 118.65%
P/EPS -16.19 -9.69 -4.79 -9.70 28.17 -20.00 -8.96 48.19%
EY -6.18 -10.32 -20.89 -10.31 3.55 -5.00 -11.16 -32.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.32 0.25 0.30 0.29 0.29 2.27%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 29/02/08 30/11/07 14/08/07 30/04/07 -
Price 0.17 0.17 0.20 0.18 0.18 0.23 0.18 -
P/RPS 25.30 6.73 12.38 4.58 2.93 3.16 7.39 126.64%
P/EPS -16.19 -8.67 -5.04 -10.91 25.35 -24.21 -8.49 53.59%
EY -6.18 -11.53 -19.85 -9.17 3.94 -4.13 -11.78 -34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.33 0.28 0.27 0.35 0.27 7.25%

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