[MTEAM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -13.87%
YoY- -124.16%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,656 10,560 14,920 19,084 18,228 16,565 12,290 1.98%
PBT -3,772 -6,743 -5,779 -11,540 -10,256 -9,253 -9,801 -47.18%
Tax 0 0 0 1,000 1,000 1,000 1,000 -
NP -3,772 -6,743 -5,779 -10,540 -9,256 -8,253 -8,801 -43.24%
-
NP to SH -3,772 -6,743 -5,779 -10,540 -9,256 -8,253 -8,801 -43.24%
-
Tax Rate - - - - - - - -
Total Cost 16,428 17,303 20,699 29,624 27,484 24,818 21,091 -15.38%
-
Net Worth 40,707 0 41,029 42,035 44,160 45,316 45,779 -7.54%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 40,707 0 41,029 42,035 44,160 45,316 45,779 -7.54%
NOSH 99,068 98,939 99,009 99,023 98,992 98,514 98,854 0.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -29.80% -63.85% -38.73% -55.23% -50.78% -49.82% -71.61% -
ROE -9.27% 0.00% -14.08% -25.07% -20.96% -18.21% -19.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.78 10.67 15.07 19.27 18.41 16.81 12.43 1.87%
EPS -3.81 -6.82 -5.84 -10.64 -9.35 -8.38 -8.90 -43.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.00 0.4144 0.4245 0.4461 0.46 0.4631 -7.68%
Adjusted Per Share Value based on latest NOSH - 99,023
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.16 0.14 0.19 0.25 0.24 0.21 0.16 0.00%
EPS -0.05 -0.09 -0.07 -0.14 -0.12 -0.11 -0.11 -40.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.00 0.0053 0.0054 0.0057 0.0059 0.0059 -6.91%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.11 0.10 0.13 0.15 0.15 0.16 0.18 -
P/RPS 0.86 0.94 0.86 0.78 0.81 0.95 1.45 -29.47%
P/EPS -2.89 -1.47 -2.23 -1.41 -1.60 -1.91 -2.02 27.05%
EY -34.61 -68.15 -44.90 -70.96 -62.33 -52.36 -49.46 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.00 0.31 0.35 0.34 0.35 0.39 -21.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 26/11/10 24/08/10 25/05/10 25/02/10 -
Price 0.08 0.09 0.11 0.23 0.12 0.14 0.15 -
P/RPS 0.63 0.84 0.73 1.19 0.65 0.83 1.21 -35.35%
P/EPS -2.10 -1.32 -1.88 -2.16 -1.28 -1.67 -1.68 16.08%
EY -47.59 -75.73 -53.06 -46.28 -77.92 -59.84 -59.35 -13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.27 0.54 0.27 0.30 0.32 -29.42%

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