[MTD] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[MTD] MTD CAPITAL BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -417.58%
YoY- -2196.3%
Quarter Report
Latest QR
Upcoming QR
MTD's Result
MTD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 145,717 111,939 133,362 93,187 109,454 88,119 131,119 7.28%
PBT 13,467 18,474 1,715 -76,221 36,553 36,014 14,651 -5.45%
Tax -11,335 -7,714 -587 -11,847 -9,036 -9,194 -14,260 -14.17%
NP 2,132 10,760 1,128 -88,068 27,517 26,820 391 209.47%
-
NP to SH -57 7,460 5,645 -67,501 21,255 22,079 391 -
-
Tax Rate 84.17% 41.76% 34.23% - 24.72% 25.53% 97.33% -
Total Cost 143,585 101,179 132,234 181,255 81,937 61,299 130,728 6.44%
-
Net Worth 576,982 559,360 519,744 712,536 492,919 504,514 220,000 90.06%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - 8,800 -
Div Payout % - - - - - - 2,250.64% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 576,982 559,360 519,744 712,536 492,919 504,514 220,000 90.06%
NOSH 285,000 278,358 259,872 258,624 258,262 260,058 220,000 18.81%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.46% 9.61% 0.85% -94.51% 25.14% 30.44% 0.30% -
ROE -0.01% 1.33% 1.09% -9.47% 4.31% 4.38% 0.18% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 51.13 40.21 51.32 36.03 42.38 33.88 59.60 -9.70%
EPS -0.02 2.68 2.18 -26.10 8.23 8.49 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.0245 2.0095 2.00 2.7551 1.9086 1.94 1.00 59.96%
Adjusted Per Share Value based on latest NOSH - 258,624
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 58.02 44.57 53.10 37.10 43.58 35.08 52.20 7.29%
EPS -0.02 2.97 2.25 -26.88 8.46 8.79 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 2.2972 2.2271 2.0693 2.8369 1.9625 2.0087 0.8759 90.06%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.80 1.69 2.25 1.90 2.25 2.32 2.40 -
P/RPS 3.52 4.20 4.38 5.27 5.31 6.85 4.03 -8.61%
P/EPS -9,000.00 63.06 103.58 -7.28 27.34 27.33 1,350.38 -
EY -0.01 1.59 0.97 -13.74 3.66 3.66 0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.89 0.84 1.13 0.69 1.18 1.20 2.40 -48.35%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 30/05/06 28/02/06 30/11/05 30/08/05 30/05/05 -
Price 2.13 1.80 1.75 2.13 1.96 2.20 2.10 -
P/RPS 4.17 4.48 3.41 5.91 4.62 6.49 3.52 11.94%
P/EPS -10,650.00 67.16 80.56 -8.16 23.82 25.91 1,181.59 -
EY -0.01 1.49 1.24 -12.25 4.20 3.86 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
P/NAPS 1.05 0.90 0.88 0.77 1.03 1.13 2.10 -36.97%

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