[MTEAM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
12-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 101.95%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,710 60,737 50,743 6,559 0 0 0 -
PBT 9,186 8,556 7,546 651 0 5,119 -28,526 -
Tax -6,457 -6,196 -5,764 -65 0 0 0 -
NP 2,729 2,360 1,782 586 0 5,119 -28,526 -
-
NP to SH 7,250 6,881 6,303 586 0 5,119 -28,526 -
-
Tax Rate 70.29% 72.42% 76.38% 9.98% - 0.00% - -
Total Cost 66,981 58,377 48,961 5,973 0 -5,119 28,526 76.75%
-
Net Worth 82,775 80,332 63,478 30,178 0 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,775 80,332 63,478 30,178 0 0 0 -
NOSH 99,729 97,966 75,569 29,300 40,000 40,000 40,000 83.97%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.91% 3.89% 3.51% 8.93% 0.00% 0.00% 0.00% -
ROE 8.76% 8.57% 9.93% 1.94% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 69.90 62.00 67.15 22.39 0.00 0.00 0.00 -
EPS 7.27 7.02 8.34 2.00 0.00 12.80 -71.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.84 1.03 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 29,300
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.90 0.79 0.66 0.08 0.00 0.00 0.00 -
EPS 0.09 0.09 0.08 0.01 0.00 0.07 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0104 0.0082 0.0039 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.84 1.09 1.35 0.48 2.40 2.40 2.40 -
P/RPS 1.20 1.76 2.01 2.14 0.00 0.00 0.00 -
P/EPS 11.55 15.52 16.19 24.00 0.00 18.75 -3.37 -
EY 8.65 6.44 6.18 4.17 0.00 5.33 -29.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.33 1.61 0.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/09/04 - - - - 28/05/03 18/02/03 -
Price 0.71 0.00 0.00 0.00 0.00 2.40 2.40 -
P/RPS 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.77 0.00 0.00 0.00 0.00 18.75 -3.37 -
EY 10.24 0.00 0.00 0.00 0.00 5.33 -29.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -

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