[MTD] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -100.76%
YoY- -100.27%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 238,899 338,529 242,527 145,717 111,939 133,362 93,187 87.63%
PBT 52,164 89,552 60,276 13,467 18,474 1,715 -76,221 -
Tax -13,741 -9,248 -11,574 -11,335 -7,714 -587 -11,847 10.42%
NP 38,423 80,304 48,702 2,132 10,760 1,128 -88,068 -
-
NP to SH 28,832 102,111 48,572 -57 7,460 5,645 -67,501 -
-
Tax Rate 26.34% 10.33% 19.20% 84.17% 41.76% 34.23% - -
Total Cost 200,476 258,225 193,825 143,585 101,179 132,234 181,255 6.96%
-
Net Worth 711,637 579,284 592,253 576,982 559,360 519,744 712,536 -0.08%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 11,528 - - - - - -
Div Payout % - 11.29% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 711,637 579,284 592,253 576,982 559,360 519,744 712,536 -0.08%
NOSH 305,423 288,201 289,809 285,000 278,358 259,872 258,624 11.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.08% 23.72% 20.08% 1.46% 9.61% 0.85% -94.51% -
ROE 4.05% 17.63% 8.20% -0.01% 1.33% 1.09% -9.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.22 117.46 83.69 51.13 40.21 51.32 36.03 67.90%
EPS 9.44 35.43 16.76 -0.02 2.68 2.18 -26.10 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.01 2.0436 2.0245 2.0095 2.00 2.7551 -10.59%
Adjusted Per Share Value based on latest NOSH - 285,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 95.12 134.78 96.56 58.02 44.57 53.10 37.10 87.64%
EPS 11.48 40.65 19.34 -0.02 2.97 2.25 -26.88 -
DPS 0.00 4.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8333 2.3064 2.358 2.2972 2.2271 2.0693 2.8369 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.16 2.10 2.10 1.80 1.69 2.25 1.90 -
P/RPS 2.76 1.79 2.51 3.52 4.20 4.38 5.27 -35.10%
P/EPS 22.88 5.93 12.53 -9,000.00 63.06 103.58 -7.28 -
EY 4.37 16.87 7.98 -0.01 1.59 0.97 -13.74 -
DY 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.04 1.03 0.89 0.84 1.13 0.69 22.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 28/11/06 30/08/06 30/05/06 28/02/06 -
Price 2.50 2.20 2.00 2.13 1.80 1.75 2.13 -
P/RPS 3.20 1.87 2.39 4.17 4.48 3.41 5.91 -33.64%
P/EPS 26.48 6.21 11.93 -10,650.00 67.16 80.56 -8.16 -
EY 3.78 16.10 8.38 -0.01 1.49 1.24 -12.25 -
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.09 0.98 1.05 0.90 0.88 0.77 24.60%

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