[MTEAM] QoQ TTM Result on 30-Jun-2005 [#2]

Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -62.93%
YoY- -85.31%
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 13,174 12,596 6,975 23,619 29,465 37,548 81,474 -70.35%
PBT -8,346 -8,057 -2,885 3,155 5,224 7,902 13,065 -
Tax 2,007 2,007 -697 -2,090 -2,351 -2,783 -7,858 -
NP -6,339 -6,050 -3,582 1,065 2,873 5,119 5,207 -
-
NP to SH -6,339 -6,050 -3,582 1,065 2,873 5,119 9,728 -
-
Tax Rate - - - 66.24% 45.00% 35.22% 60.15% -
Total Cost 19,513 18,646 10,557 22,554 26,592 32,429 76,267 -59.73%
-
Net Worth 107,041 109,516 6,490,300 6,043,799 83,893 85,306 84,456 17.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 107,041 109,516 6,490,300 6,043,799 83,893 85,306 84,456 17.13%
NOSH 98,838 98,850 7,915,000 7,195,000 98,698 98,053 98,205 0.42%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -48.12% -48.03% -51.35% 4.51% 9.75% 13.63% 6.39% -
ROE -5.92% -5.52% -0.06% 0.02% 3.42% 6.00% 11.52% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.33 12.74 0.09 0.33 29.85 38.29 82.96 -70.47%
EPS -6.41 -6.12 -0.05 0.01 2.91 5.22 9.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.083 1.1079 0.82 0.84 0.85 0.87 0.86 16.63%
Adjusted Per Share Value based on latest NOSH - 7,195,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.17 0.16 0.09 0.31 0.38 0.49 1.05 -70.32%
EPS -0.08 -0.08 -0.05 0.01 0.04 0.07 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0142 0.8391 0.7814 0.0108 0.011 0.0109 17.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.27 0.28 0.32 0.45 0.52 0.65 0.68 -
P/RPS 2.03 2.20 363.13 137.08 1.74 1.70 0.82 83.10%
P/EPS -4.21 -4.57 -707.09 3,040.14 17.86 12.45 6.86 -
EY -23.75 -21.86 -0.14 0.03 5.60 8.03 14.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.39 0.54 0.61 0.75 0.79 -53.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 18/11/05 22/08/05 27/05/05 25/02/05 25/11/04 -
Price 0.25 0.31 0.32 0.35 0.50 0.61 0.67 -
P/RPS 1.88 2.43 363.13 106.62 1.67 1.59 0.81 75.38%
P/EPS -3.90 -5.07 -707.09 2,364.55 17.18 11.68 6.76 -
EY -25.65 -19.74 -0.14 0.04 5.82 8.56 14.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.39 0.42 0.59 0.70 0.78 -55.73%

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