[MTEAM] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -116.22%
YoY- -998.9%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,285 2,654 6,862 9,126 3,188 4,089 9,559 -28.40%
PBT -3,235 -4,000 -364 -2,371 -1,916 -5,859 -3,034 1.07%
Tax 0 0 0 0 0 0 0 -
NP -3,235 -4,000 -364 -2,371 -1,916 -5,859 -3,034 1.07%
-
NP to SH -3,235 -4,000 -364 -2,371 -1,916 -5,859 -3,034 1.07%
-
Tax Rate - - - - - - - -
Total Cost 4,520 6,654 7,226 11,497 5,104 9,948 12,593 -15.68%
-
Net Worth 2,934,145 33,039 40,423 44,070 52,610 57,542 64,336 88.90%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,934,145 33,039 40,423 44,070 52,610 57,542 64,336 88.90%
NOSH 10,783,333 99,009 98,378 98,791 98,762 98,802 98,827 118.44%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -251.75% -150.72% -5.30% -25.98% -60.10% -143.29% -31.74% -
ROE -0.11% -12.11% -0.90% -5.38% -3.64% -10.18% -4.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.01 2.68 6.98 9.24 3.23 4.14 9.67 -68.16%
EPS -0.03 -4.04 -0.37 -2.40 -1.94 -5.93 -3.07 -53.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2721 0.3337 0.4109 0.4461 0.5327 0.5824 0.651 -13.52%
Adjusted Per Share Value based on latest NOSH - 99,078
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.02 0.03 0.09 0.12 0.04 0.05 0.12 -25.79%
EPS -0.04 -0.05 0.00 -0.03 -0.02 -0.08 -0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3793 0.0043 0.0052 0.0057 0.0068 0.0074 0.0083 88.97%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.11 0.14 0.11 0.15 0.12 0.19 0.19 -
P/RPS 923.09 5.22 1.58 1.62 3.72 4.59 1.96 178.67%
P/EPS -366.67 -3.47 -29.73 -6.25 -6.19 -3.20 -6.19 97.31%
EY -0.27 -28.86 -3.36 -16.00 -16.17 -31.21 -16.16 -49.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.27 0.34 0.23 0.33 0.29 5.50%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 26/08/11 24/08/10 28/08/09 29/08/08 14/08/07 -
Price 0.17 0.18 0.08 0.12 0.26 0.17 0.23 -
P/RPS 1,426.59 6.72 1.15 1.30 8.05 4.11 2.38 190.08%
P/EPS -566.67 -4.46 -21.62 -5.00 -13.40 -2.87 -7.49 105.52%
EY -0.18 -22.44 -4.63 -20.00 -7.46 -34.88 -13.35 -51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.19 0.27 0.49 0.29 0.35 9.98%

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