[MTEAM] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 44.06%
YoY- 59.25%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 9,863 9,849 11,633 12,656 10,560 14,920 19,084 -35.57%
PBT -3,888 -3,997 -2,621 -3,772 -6,743 -5,779 -11,540 -51.54%
Tax -9 -9 -9 0 0 0 1,000 -
NP -3,897 -4,006 -2,630 -3,772 -6,743 -5,779 -10,540 -48.45%
-
NP to SH -3,897 -4,006 -2,630 -3,772 -6,743 -5,779 -10,540 -48.45%
-
Tax Rate - - - - - - - -
Total Cost 13,760 13,855 14,263 16,428 17,303 20,699 29,624 -39.99%
-
Net Worth 35,159 37,252 39,613 40,707 0 41,029 42,035 -11.21%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 35,159 37,252 39,613 40,707 0 41,029 42,035 -11.21%
NOSH 98,930 98,838 98,787 99,068 98,939 99,009 99,023 -0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -39.51% -40.67% -22.61% -29.80% -63.85% -38.73% -55.23% -
ROE -11.08% -10.75% -6.64% -9.27% 0.00% -14.08% -25.07% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 9.97 9.96 11.78 12.78 10.67 15.07 19.27 -35.52%
EPS -3.94 -4.05 -2.66 -3.81 -6.82 -5.84 -10.64 -48.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.3769 0.401 0.4109 0.00 0.4144 0.4245 -11.16%
Adjusted Per Share Value based on latest NOSH - 99,068
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.13 0.13 0.15 0.16 0.14 0.19 0.25 -35.30%
EPS -0.05 -0.05 -0.03 -0.05 -0.09 -0.07 -0.14 -49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.0048 0.0051 0.0053 0.00 0.0053 0.0054 -11.43%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.15 0.12 0.07 0.11 0.10 0.13 0.15 -
P/RPS 1.50 1.20 0.59 0.86 0.94 0.86 0.78 54.58%
P/EPS -3.81 -2.96 -2.63 -2.89 -1.47 -2.23 -1.41 93.88%
EY -26.26 -33.78 -38.03 -34.61 -68.15 -44.90 -70.96 -48.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.17 0.27 0.00 0.31 0.35 12.91%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 22/11/11 26/08/11 30/05/11 28/02/11 26/11/10 -
Price 0.13 0.10 0.16 0.08 0.09 0.11 0.23 -
P/RPS 1.30 1.00 1.36 0.63 0.84 0.73 1.19 6.06%
P/EPS -3.30 -2.47 -6.01 -2.10 -1.32 -1.88 -2.16 32.61%
EY -30.30 -40.53 -16.64 -47.59 -75.73 -53.06 -46.28 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.40 0.19 0.00 0.27 0.54 -22.26%

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