[MTEAM] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -436.34%
YoY- -136.82%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 17,313 13,174 12,596 6,975 23,619 29,465 37,548 -40.40%
PBT -8,386 -8,346 -8,057 -2,885 3,155 5,224 7,902 -
Tax 2,007 2,007 2,007 -697 -2,090 -2,351 -2,783 -
NP -6,379 -6,339 -6,050 -3,582 1,065 2,873 5,119 -
-
NP to SH -6,379 -6,339 -6,050 -3,582 1,065 2,873 5,119 -
-
Tax Rate - - - - 66.24% 45.00% 35.22% -
Total Cost 23,692 19,513 18,646 10,557 22,554 26,592 32,429 -18.92%
-
Net Worth 105,314 107,041 109,516 6,490,300 6,043,799 83,893 85,306 15.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 105,314 107,041 109,516 6,490,300 6,043,799 83,893 85,306 15.12%
NOSH 98,600 98,838 98,850 7,915,000 7,195,000 98,698 98,053 0.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -36.85% -48.12% -48.03% -51.35% 4.51% 9.75% 13.63% -
ROE -6.06% -5.92% -5.52% -0.06% 0.02% 3.42% 6.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.56 13.33 12.74 0.09 0.33 29.85 38.29 -40.61%
EPS -6.47 -6.41 -6.12 -0.05 0.01 2.91 5.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0681 1.083 1.1079 0.82 0.84 0.85 0.87 14.69%
Adjusted Per Share Value based on latest NOSH - 7,915,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.22 0.17 0.16 0.09 0.31 0.38 0.49 -41.45%
EPS -0.08 -0.08 -0.08 -0.05 0.01 0.04 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0138 0.0142 0.8391 0.7814 0.0108 0.011 15.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.26 0.27 0.28 0.32 0.45 0.52 0.65 -
P/RPS 1.48 2.03 2.20 363.13 137.08 1.74 1.70 -8.84%
P/EPS -4.02 -4.21 -4.57 -707.09 3,040.14 17.86 12.45 -
EY -24.88 -23.75 -21.86 -0.14 0.03 5.60 8.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.39 0.54 0.61 0.75 -53.31%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 18/11/05 22/08/05 27/05/05 25/02/05 -
Price 0.30 0.25 0.31 0.32 0.35 0.50 0.61 -
P/RPS 1.71 1.88 2.43 363.13 106.62 1.67 1.59 4.98%
P/EPS -4.64 -3.90 -5.07 -707.09 2,364.55 17.18 11.68 -
EY -21.57 -25.65 -19.74 -0.14 0.04 5.82 8.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.23 0.28 0.39 0.42 0.59 0.70 -45.80%

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