[MTEAM] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -506.72%
YoY- -588.21%
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,291 7,081 19,523 17,457 12,598 37,548 24,545 -10.87%
PBT -9,100 -9,913 -4,369 -43,861 -8,057 7,902 2,281 -
Tax 990 1,077 409 2,224 2,007 -2,783 -493 -
NP -8,110 -8,836 -3,960 -41,637 -6,050 5,119 1,788 -
-
NP to SH -8,110 -8,836 -3,960 -41,637 -6,050 5,119 1,788 -
-
Tax Rate - - - - - 35.22% 21.61% -
Total Cost 20,401 15,917 23,483 59,094 18,648 32,429 22,757 -1.80%
-
Net Worth 46,487 54,604 63,528 67,397 109,100 85,644 21,124 14.03%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 46,487 54,604 63,528 67,397 109,100 85,644 21,124 14.03%
NOSH 98,887 98,902 99,000 98,866 98,930 98,442 25,147 25.60%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -65.98% -124.78% -20.28% -238.51% -48.02% 13.63% 7.28% -
ROE -17.45% -16.18% -6.23% -61.78% -5.55% 5.98% 8.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 12.43 7.16 19.72 17.66 12.73 38.14 97.60 -29.04%
EPS -8.20 -8.94 -4.00 -42.11 -6.12 5.20 7.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4701 0.5521 0.6417 0.6817 1.1028 0.87 0.84 -9.21%
Adjusted Per Share Value based on latest NOSH - 98,877
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.16 0.09 0.25 0.23 0.16 0.49 0.32 -10.90%
EPS -0.10 -0.11 -0.05 -0.54 -0.08 0.07 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0071 0.0082 0.0087 0.0141 0.0111 0.0027 14.22%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.18 0.14 0.16 0.20 0.28 0.65 1.35 -
P/RPS 1.45 1.96 0.81 1.13 2.20 1.70 1.38 0.82%
P/EPS -2.19 -1.57 -4.00 -0.47 -4.58 12.50 18.99 -
EY -45.56 -63.81 -25.00 -210.57 -21.84 8.00 5.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.25 0.25 0.29 0.25 0.75 1.61 -21.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 27/02/04 -
Price 0.15 0.06 0.18 0.21 0.31 0.61 1.21 -
P/RPS 1.21 0.84 0.91 1.19 2.43 1.60 1.24 -0.40%
P/EPS -1.83 -0.67 -4.50 -0.50 -5.07 11.73 17.02 -
EY -54.67 -148.90 -22.22 -200.54 -19.73 8.52 5.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.11 0.28 0.31 0.28 0.70 1.44 -22.15%

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