[MTEAM] YoY Annualized Quarter 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- -0.63%
YoY- -216.93%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 6,336 20,858 15,560 8,958 49,720 8,745 0 -
PBT -9,193 -3,106 -6,862 -6,156 8,226 868 -3,108 19.79%
Tax 0 0 0 -97 -2,878 -86 0 -
NP -9,193 -3,106 -6,862 -6,253 5,348 781 -3,108 19.79%
-
NP to SH -9,193 -3,106 -6,862 -6,253 5,348 781 -3,108 19.79%
-
Tax Rate - - - - 34.99% 9.91% - -
Total Cost 15,529 23,965 22,422 15,211 44,372 7,964 3,108 30.71%
-
Net Worth 56,574 64,983 104,008 7,691,599 84,545 8,622 -80,904 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 56,574 64,983 104,008 7,691,599 84,545 8,622 -80,904 -
NOSH 98,923 98,728 98,980 9,379,999 98,308 8,371 40,051 16.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -145.10% -14.89% -44.10% -69.80% 10.76% 8.93% 0.00% -
ROE -16.25% -4.78% -6.60% -0.08% 6.33% 9.06% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.40 21.13 15.72 0.10 50.58 104.47 0.00 -
EPS -9.29 -3.15 -6.93 -0.07 5.44 9.33 -7.76 3.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.6582 1.0508 0.82 0.86 1.03 -2.02 -
Adjusted Per Share Value based on latest NOSH - 7,915,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.08 0.27 0.20 0.12 0.64 0.11 0.00 -
EPS -0.12 -0.04 -0.09 -0.08 0.07 0.01 -0.04 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0084 0.0134 0.9944 0.0109 0.0011 -0.0105 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.17 0.20 0.23 0.32 0.68 0.48 2.40 -
P/RPS 2.65 0.95 1.46 335.05 1.34 0.46 0.00 -
P/EPS -1.83 -6.36 -3.32 -480.00 12.50 5.14 -30.93 -37.55%
EY -54.67 -15.73 -30.14 -0.21 8.00 19.44 -3.23 60.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.22 0.39 0.79 0.47 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 30/11/07 30/11/06 18/11/05 25/11/04 12/01/04 19/11/02 -
Price 0.17 0.18 0.21 0.32 0.67 1.12 2.40 -
P/RPS 2.65 0.85 1.34 335.05 1.32 1.07 0.00 -
P/EPS -1.83 -5.72 -3.03 -480.00 12.32 12.00 -30.93 -37.55%
EY -54.67 -17.48 -33.02 -0.21 8.12 8.33 -3.23 60.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.20 0.39 0.78 1.09 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