[MTEAM] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -49.8%
YoY- -9.74%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 4,751 4,752 15,644 11,670 6,719 37,290 6,559 -5.22%
PBT -2,761 -6,895 -2,330 -5,147 -4,617 6,170 651 -
Tax 0 0 0 0 -73 -2,159 -65 -
NP -2,761 -6,895 -2,330 -5,147 -4,690 4,011 586 -
-
NP to SH -2,761 -6,895 -2,330 -5,147 -4,690 4,011 586 -
-
Tax Rate - - - - - 34.99% 9.98% -
Total Cost 7,512 11,647 17,974 16,817 11,409 33,279 5,973 3.89%
-
Net Worth 51,865 56,574 64,983 104,008 7,691,599 84,545 8,622 34.82%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 51,865 56,574 64,983 104,008 7,691,599 84,545 8,622 34.82%
NOSH 98,960 98,923 98,728 98,980 9,379,999 98,308 8,371 50.87%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -58.11% -145.10% -14.89% -44.10% -69.80% 10.76% 8.93% -
ROE -5.32% -12.19% -3.59% -4.95% -0.06% 4.74% 6.80% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.80 4.80 15.85 11.79 0.07 37.93 78.35 -37.18%
EPS -2.79 -6.97 -2.36 -5.20 -0.05 4.08 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5241 0.5719 0.6582 1.0508 0.82 0.86 1.03 -10.64%
Adjusted Per Share Value based on latest NOSH - 98,901
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.06 0.06 0.20 0.15 0.09 0.48 0.08 -4.67%
EPS -0.04 -0.09 -0.03 -0.07 -0.06 0.05 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0073 0.0084 0.0134 0.9944 0.0109 0.0011 35.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.10 0.17 0.20 0.23 0.32 0.68 0.48 -
P/RPS 2.08 3.54 1.26 1.95 446.73 1.79 0.61 22.66%
P/EPS -3.58 -2.44 -8.47 -4.42 -640.00 16.67 6.86 -
EY -27.90 -41.00 -11.80 -22.61 -0.16 6.00 14.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.30 0.30 0.22 0.39 0.79 0.47 -13.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 27/11/08 30/11/07 30/11/06 18/11/05 25/11/04 12/01/04 -
Price 0.15 0.17 0.18 0.21 0.32 0.67 1.12 -
P/RPS 3.12 3.54 1.14 1.78 446.73 1.77 1.43 13.87%
P/EPS -5.38 -2.44 -7.63 -4.04 -640.00 16.42 16.00 -
EY -18.60 -41.00 -13.11 -24.76 -0.16 6.09 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.27 0.20 0.39 0.78 1.09 -19.78%

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