[MTDACPI] QoQ TTM Result on 30-Sep-2009 [#2]

Announcement Date
03-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.07%
YoY- -172.0%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 661,212 650,819 730,248 836,729 924,699 995,853 984,263 -23.35%
PBT -21,303 -10,664 -33,136 -43,754 -44,572 -49,154 -25,281 -10.81%
Tax -6,166 -5,859 -6,372 -7,737 -10,512 -10,258 -11,745 -34.99%
NP -27,469 -16,523 -39,508 -51,491 -55,084 -59,412 -37,026 -18.09%
-
NP to SH -35,583 -25,729 -35,405 -47,107 -47,139 -52,374 -31,600 8.25%
-
Tax Rate - - - - - - - -
Total Cost 688,681 667,342 769,756 888,220 979,783 1,055,265 1,021,289 -23.15%
-
Net Worth 196,306 177,809 213,680 321,313 212,894 212,738 261,047 -17.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,263 2,263 2,263 2,263 - -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 196,306 177,809 213,680 321,313 212,894 212,738 261,047 -17.34%
NOSH 230,948 230,921 232,261 349,253 228,918 226,317 231,015 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.15% -2.54% -5.41% -6.15% -5.96% -5.97% -3.76% -
ROE -18.13% -14.47% -16.57% -14.66% -22.14% -24.62% -12.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 286.30 281.84 314.41 239.58 403.94 440.02 426.06 -23.33%
EPS -15.41 -11.14 -15.24 -13.49 -20.59 -23.14 -13.68 8.28%
DPS 0.00 0.00 0.97 0.65 1.00 1.00 0.00 -
NAPS 0.85 0.77 0.92 0.92 0.93 0.94 1.13 -17.33%
Adjusted Per Share Value based on latest NOSH - 349,253
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 285.46 280.97 315.26 361.23 399.21 429.93 424.93 -23.35%
EPS -15.36 -11.11 -15.29 -20.34 -20.35 -22.61 -13.64 8.26%
DPS 0.00 0.00 0.98 0.98 0.98 0.98 0.00 -
NAPS 0.8475 0.7676 0.9225 1.3872 0.9191 0.9184 1.127 -17.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.43 0.48 0.50 0.62 0.55 0.30 0.34 -
P/RPS 0.15 0.17 0.16 0.26 0.14 0.07 0.08 52.23%
P/EPS -2.79 -4.31 -3.28 -4.60 -2.67 -1.30 -2.49 7.90%
EY -35.83 -23.21 -30.49 -21.75 -37.44 -77.14 -40.23 -7.45%
DY 0.00 0.00 1.95 1.05 1.82 3.33 0.00 -
P/NAPS 0.51 0.62 0.54 0.67 0.59 0.32 0.30 42.57%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 03/12/09 27/08/09 29/05/09 26/02/09 -
Price 0.49 0.44 0.55 0.67 0.63 0.47 0.35 -
P/RPS 0.17 0.16 0.17 0.28 0.16 0.11 0.08 65.51%
P/EPS -3.18 -3.95 -3.61 -4.97 -3.06 -2.03 -2.56 15.60%
EY -31.44 -25.32 -27.72 -20.13 -32.69 -49.24 -39.08 -13.53%
DY 0.00 0.00 1.77 0.97 1.59 2.13 0.00 -
P/NAPS 0.58 0.57 0.60 0.73 0.68 0.50 0.31 52.01%

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