[MTEAM] QoQ TTM Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.9%
YoY- 44.84%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 18,228 16,565 12,290 7,080 6,180 6,938 7,081 88.15%
PBT -10,256 -9,253 -9,801 -5,779 -5,970 -7,530 -9,913 2.30%
Tax 1,000 1,000 1,000 1,077 1,077 1,077 1,077 -4.83%
NP -9,256 -8,253 -8,801 -4,702 -4,893 -6,453 -8,836 3.15%
-
NP to SH -9,256 -8,253 -8,801 -4,702 -4,893 -6,453 -8,836 3.15%
-
Tax Rate - - - - - - - -
Total Cost 27,484 24,818 21,091 11,782 11,073 13,391 15,917 44.07%
-
Net Worth 44,160 45,316 45,779 52,101 52,288 53,065 54,562 -13.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 44,160 45,316 45,779 52,101 52,288 53,065 54,562 -13.18%
NOSH 98,992 98,514 98,854 99,411 98,157 98,910 98,826 0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -50.78% -49.82% -71.61% -66.41% -79.17% -93.01% -124.78% -
ROE -20.96% -18.21% -19.22% -9.02% -9.36% -12.16% -16.19% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.41 16.81 12.43 7.12 6.30 7.01 7.17 87.83%
EPS -9.35 -8.38 -8.90 -4.73 -4.98 -6.52 -8.94 3.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4461 0.46 0.4631 0.5241 0.5327 0.5365 0.5521 -13.28%
Adjusted Per Share Value based on latest NOSH - 99,411
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.24 0.21 0.16 0.09 0.08 0.09 0.09 92.64%
EPS -0.12 -0.11 -0.11 -0.06 -0.06 -0.08 -0.11 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0059 0.0059 0.0067 0.0068 0.0069 0.0071 -13.65%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.15 0.16 0.18 0.10 0.12 0.08 0.14 -
P/RPS 0.81 0.95 1.45 1.40 1.91 1.14 1.95 -44.41%
P/EPS -1.60 -1.91 -2.02 -2.11 -2.41 -1.23 -1.57 1.27%
EY -62.33 -52.36 -49.46 -47.30 -41.54 -81.55 -63.86 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.39 0.19 0.23 0.15 0.25 22.82%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 25/02/10 30/11/09 28/08/09 12/05/09 27/02/09 -
Price 0.12 0.14 0.15 0.15 0.26 0.09 0.06 -
P/RPS 0.65 0.83 1.21 2.11 4.13 1.28 0.84 -15.75%
P/EPS -1.28 -1.67 -1.68 -3.17 -5.22 -1.38 -0.67 54.14%
EY -77.92 -59.84 -59.35 -31.53 -19.17 -72.49 -149.02 -35.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.32 0.29 0.49 0.17 0.11 82.26%

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