[MTEAM] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -96.1%
YoY- -102.6%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 5,106 6,077 6,190 5,641 9,863 9,849 11,633 -42.21%
PBT -7,036 -7,198 -8,678 -7,633 -3,888 -3,997 -2,621 93.03%
Tax 0 0 0 -9 -9 -9 -9 -
NP -7,036 -7,198 -8,678 -7,642 -3,897 -4,006 -2,630 92.59%
-
NP to SH -7,036 -7,198 -8,678 -7,642 -3,897 -4,006 -2,630 92.59%
-
Tax Rate - - - - - - - -
Total Cost 12,142 13,275 14,868 13,283 13,760 13,855 14,263 -10.16%
-
Net Worth 28,409 29,750 30,907 33,062 35,159 37,252 39,613 -19.86%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 28,409 29,750 30,907 33,062 35,159 37,252 39,613 -19.86%
NOSH 98,713 98,739 98,682 99,078 98,930 98,838 98,787 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -137.80% -118.45% -140.19% -135.47% -39.51% -40.67% -22.61% -
ROE -24.77% -24.19% -28.08% -23.11% -11.08% -10.75% -6.64% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.17 6.15 6.27 5.69 9.97 9.96 11.78 -42.21%
EPS -7.13 -7.29 -8.79 -7.71 -3.94 -4.05 -2.66 92.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2878 0.3013 0.3132 0.3337 0.3554 0.3769 0.401 -19.82%
Adjusted Per Share Value based on latest NOSH - 99,078
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.07 0.08 0.08 0.07 0.13 0.13 0.15 -39.80%
EPS -0.09 -0.09 -0.11 -0.10 -0.05 -0.05 -0.03 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0038 0.004 0.0043 0.0045 0.0048 0.0051 -19.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.12 0.08 0.16 0.14 0.15 0.12 0.07 -
P/RPS 2.32 1.30 2.55 2.46 1.50 1.20 0.59 148.92%
P/EPS -1.68 -1.10 -1.82 -1.82 -3.81 -2.96 -2.63 -25.80%
EY -59.40 -91.12 -54.96 -55.09 -26.26 -33.78 -38.03 34.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.27 0.51 0.42 0.42 0.32 0.17 82.65%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 29/11/12 30/08/12 31/05/12 29/02/12 22/11/11 -
Price 0.14 0.095 0.10 0.18 0.13 0.10 0.16 -
P/RPS 2.71 1.54 1.59 3.16 1.30 1.00 1.36 58.28%
P/EPS -1.96 -1.30 -1.14 -2.33 -3.30 -2.47 -6.01 -52.58%
EY -50.91 -76.74 -87.94 -42.85 -30.30 -40.53 -16.64 110.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.32 0.32 0.54 0.37 0.27 0.40 14.47%

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