[MTEAM] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.63%
YoY- -698.97%
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 17,380 17,457 17,549 17,313 13,174 12,596 6,975 83.89%
PBT -44,004 -43,861 -8,587 -8,386 -8,346 -8,057 -2,885 516.05%
Tax 2,224 2,224 2,080 2,007 2,007 2,007 -697 -
NP -41,780 -41,637 -6,507 -6,379 -6,339 -6,050 -3,582 415.08%
-
NP to SH -41,780 -41,637 -6,507 -6,379 -6,339 -6,050 -3,582 415.08%
-
Tax Rate - - - - - - - -
Total Cost 59,160 59,094 24,056 23,692 19,513 18,646 10,557 215.82%
-
Net Worth 65,426 67,444 103,925 105,314 107,041 109,516 6,490,300 -95.34%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 65,426 67,444 103,925 105,314 107,041 109,516 6,490,300 -95.34%
NOSH 99,056 98,877 98,901 98,600 98,838 98,850 7,915,000 -94.62%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -240.39% -238.51% -37.08% -36.85% -48.12% -48.03% -51.35% -
ROE -63.86% -61.74% -6.26% -6.06% -5.92% -5.52% -0.06% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.55 17.66 17.74 17.56 13.33 12.74 0.09 3273.53%
EPS -42.18 -42.11 -6.58 -6.47 -6.41 -6.12 -0.05 8864.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6605 0.6821 1.0508 1.0681 1.083 1.1079 0.82 -13.44%
Adjusted Per Share Value based on latest NOSH - 98,600
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.22 0.23 0.23 0.22 0.17 0.16 0.09 81.56%
EPS -0.54 -0.54 -0.08 -0.08 -0.08 -0.08 -0.05 389.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0087 0.0134 0.0136 0.0138 0.0142 0.8391 -95.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.19 0.20 0.23 0.26 0.27 0.28 0.32 -
P/RPS 1.08 1.13 1.30 1.48 2.03 2.20 363.13 -97.93%
P/EPS -0.45 -0.47 -3.50 -4.02 -4.21 -4.57 -707.09 -99.26%
EY -221.99 -210.55 -28.61 -24.88 -23.75 -21.86 -0.14 13559.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.22 0.24 0.25 0.25 0.39 -17.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/04/07 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 18/11/05 -
Price 0.18 0.21 0.21 0.30 0.25 0.31 0.32 -
P/RPS 1.03 1.19 1.18 1.71 1.88 2.43 363.13 -98.00%
P/EPS -0.43 -0.50 -3.19 -4.64 -3.90 -5.07 -707.09 -99.28%
EY -234.32 -200.52 -31.33 -21.57 -25.65 -19.74 -0.14 14060.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.20 0.28 0.23 0.28 0.39 -21.75%

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