[MTEAM] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.3%
YoY- -546.42%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 18,708 19,523 21,431 17,261 17,380 17,457 17,549 4.35%
PBT -6,195 -4,369 -41,044 -43,459 -44,004 -43,861 -8,587 -19.54%
Tax 409 409 2,224 2,224 2,224 2,224 2,080 -66.15%
NP -5,786 -3,960 -38,820 -41,235 -41,780 -41,637 -6,507 -7.52%
-
NP to SH -5,786 -3,960 -38,820 -41,235 -41,780 -41,637 -6,507 -7.52%
-
Tax Rate - - - - - - - -
Total Cost 24,494 23,483 60,251 58,496 59,160 59,094 24,056 1.20%
-
Net Worth 59,532 63,392 65,263 64,003 65,426 67,444 103,925 -31.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 59,532 63,392 65,263 64,003 65,426 67,444 103,925 -31.00%
NOSH 98,891 98,787 99,154 98,315 99,056 98,877 98,901 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -30.93% -20.28% -181.14% -238.89% -240.39% -238.51% -37.08% -
ROE -9.72% -6.25% -59.48% -64.43% -63.86% -61.74% -6.26% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.92 19.76 21.61 17.56 17.55 17.66 17.74 4.38%
EPS -5.85 -4.01 -39.15 -41.94 -42.18 -42.11 -6.58 -7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.602 0.6417 0.6582 0.651 0.6605 0.6821 1.0508 -30.99%
Adjusted Per Share Value based on latest NOSH - 98,315
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.24 0.25 0.28 0.22 0.22 0.23 0.23 2.87%
EPS -0.07 -0.05 -0.50 -0.53 -0.54 -0.54 -0.08 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.0082 0.0084 0.0083 0.0085 0.0087 0.0134 -30.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.19 0.16 0.20 0.19 0.19 0.20 0.23 -
P/RPS 1.00 0.81 0.93 1.08 1.08 1.13 1.30 -16.03%
P/EPS -3.25 -3.99 -0.51 -0.45 -0.45 -0.47 -3.50 -4.81%
EY -30.79 -25.05 -195.75 -220.74 -221.99 -210.55 -28.61 5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.30 0.29 0.29 0.29 0.22 28.34%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 14/08/07 30/04/07 28/02/07 30/11/06 -
Price 0.20 0.18 0.18 0.23 0.18 0.21 0.21 -
P/RPS 1.06 0.91 0.83 1.31 1.03 1.19 1.18 -6.89%
P/EPS -3.42 -4.49 -0.46 -0.55 -0.43 -0.50 -3.19 4.74%
EY -29.25 -22.27 -217.50 -182.35 -234.32 -200.52 -31.33 -4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.27 0.35 0.27 0.31 0.20 39.59%

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