[MTDACPI] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -449.09%
YoY- -151.27%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 378,732 781,596 740,024 1,024,640 655,756 241,040 288,224 4.65%
PBT -6,668 -35,840 6,716 -11,612 52,572 -3,392 19,156 -
Tax -2,776 -3,172 -1,944 -928 -18,012 -448 -3,156 -2.11%
NP -9,444 -39,012 4,772 -12,540 34,560 -3,840 16,000 -
-
NP to SH -10,324 -36,028 3,388 -17,552 34,232 -2,296 16,000 -
-
Tax Rate - - 28.95% - 34.26% - 16.48% -
Total Cost 388,176 820,608 735,252 1,037,180 621,196 244,880 272,224 6.08%
-
Net Worth 191,270 196,306 212,894 265,589 266,886 226,930 335,999 -8.95%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 191,270 196,306 212,894 265,589 266,886 226,930 335,999 -8.95%
NOSH 230,446 230,948 228,918 230,947 220,567 133,488 133,333 9.54%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -2.49% -4.99% 0.64% -1.22% 5.27% -1.59% 5.55% -
ROE -5.40% -18.35% 1.59% -6.61% 12.83% -1.01% 4.76% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 164.35 338.43 323.27 443.67 297.30 180.57 216.17 -4.46%
EPS -4.48 -15.60 1.48 -7.60 15.52 -1.72 12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.85 0.93 1.15 1.21 1.70 2.52 -16.89%
Adjusted Per Share Value based on latest NOSH - 230,947
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 163.51 337.43 319.48 442.36 283.10 104.06 124.43 4.65%
EPS -4.46 -15.55 1.46 -7.58 14.78 -0.99 6.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8258 0.8475 0.9191 1.1466 1.1522 0.9797 1.4506 -8.95%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.56 0.43 0.55 0.65 2.05 0.92 0.77 -
P/RPS 0.34 0.13 0.17 0.15 0.69 0.51 0.36 -0.94%
P/EPS -12.50 -2.76 37.16 -8.55 13.21 -53.49 6.42 -
EY -8.00 -36.28 2.69 -11.69 7.57 -1.87 15.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.59 0.57 1.69 0.54 0.31 13.69%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 27/08/08 28/08/07 30/08/06 29/08/05 -
Price 0.50 0.49 0.63 0.56 1.97 0.85 0.61 -
P/RPS 0.30 0.14 0.19 0.13 0.66 0.47 0.28 1.15%
P/EPS -11.16 -3.14 42.57 -7.37 12.69 -49.42 5.08 -
EY -8.96 -31.84 2.35 -13.57 7.88 -2.02 19.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.68 0.49 1.63 0.50 0.24 16.49%

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