[MTD] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -3.73%
YoY- 413.82%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 111,939 133,362 93,187 109,454 88,119 131,119 108,108 2.35%
PBT 18,474 1,715 -76,221 36,553 36,014 14,651 8,278 71.02%
Tax -7,714 -587 -11,847 -9,036 -9,194 -14,260 -5,058 32.59%
NP 10,760 1,128 -88,068 27,517 26,820 391 3,220 124.00%
-
NP to SH 7,460 5,645 -67,501 21,255 22,079 391 3,220 75.35%
-
Tax Rate 41.76% 34.23% - 24.72% 25.53% 97.33% 61.10% -
Total Cost 101,179 132,234 181,255 81,937 61,299 130,728 104,888 -2.37%
-
Net Worth 559,360 519,744 712,536 492,919 504,514 220,000 502,239 7.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - 8,800 - -
Div Payout % - - - - - 2,250.64% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 559,360 519,744 712,536 492,919 504,514 220,000 502,239 7.46%
NOSH 278,358 259,872 258,624 258,262 260,058 220,000 268,333 2.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.61% 0.85% -94.51% 25.14% 30.44% 0.30% 2.98% -
ROE 1.33% 1.09% -9.47% 4.31% 4.38% 0.18% 0.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.21 51.32 36.03 42.38 33.88 59.60 40.29 -0.13%
EPS 2.68 2.18 -26.10 8.23 8.49 0.15 1.20 71.10%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.0095 2.00 2.7551 1.9086 1.94 1.00 1.8717 4.86%
Adjusted Per Share Value based on latest NOSH - 258,262
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.57 53.10 37.10 43.58 35.08 52.20 43.04 2.36%
EPS 2.97 2.25 -26.88 8.46 8.79 0.16 1.28 75.53%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.2271 2.0693 2.8369 1.9625 2.0087 0.8759 1.9996 7.46%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.69 2.25 1.90 2.25 2.32 2.40 2.75 -
P/RPS 4.20 4.38 5.27 5.31 6.85 4.03 6.83 -27.75%
P/EPS 63.06 103.58 -7.28 27.34 27.33 1,350.38 229.17 -57.79%
EY 1.59 0.97 -13.74 3.66 3.66 0.07 0.44 136.03%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.84 1.13 0.69 1.18 1.20 2.40 1.47 -31.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 1.80 1.75 2.13 1.96 2.20 2.10 2.32 -
P/RPS 4.48 3.41 5.91 4.62 6.49 3.52 5.76 -15.46%
P/EPS 67.16 80.56 -8.16 23.82 25.91 1,181.59 193.33 -50.67%
EY 1.49 1.24 -12.25 4.20 3.86 0.08 0.52 102.12%
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 0.90 0.88 0.77 1.03 1.13 2.10 1.24 -19.28%

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