[MTEAM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.39%
YoY- 34.8%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 2,235 4,599 8,258 11,545 4,751 4,752 15,644 -27.67%
PBT -3,927 -6,023 -1,342 -4,500 -2,761 -6,895 -2,330 9.08%
Tax 0 0 0 0 0 0 0 -
NP -3,927 -6,023 -1,342 -4,500 -2,761 -6,895 -2,330 9.08%
-
NP to SH -3,927 -6,023 -1,342 -4,500 -2,761 -6,895 -2,330 9.08%
-
Tax Rate - - - - - - - -
Total Cost 6,162 10,622 9,600 16,045 7,512 11,647 17,974 -16.32%
-
Net Worth 26,707 30,975 39,569 41,983 51,865 56,574 64,983 -13.76%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 26,707 30,975 39,569 41,983 51,865 56,574 64,983 -13.76%
NOSH 98,916 98,899 98,676 98,901 98,960 98,923 98,728 0.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -175.70% -130.96% -16.25% -38.98% -58.11% -145.10% -14.89% -
ROE -14.70% -19.44% -3.39% -10.72% -5.32% -12.19% -3.59% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.26 4.65 8.37 11.67 4.80 4.80 15.85 -27.69%
EPS -3.97 -6.09 -1.36 -4.55 -2.79 -6.97 -2.36 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.3132 0.401 0.4245 0.5241 0.5719 0.6582 -13.78%
Adjusted Per Share Value based on latest NOSH - 7,735,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.03 0.06 0.11 0.15 0.06 0.06 0.20 -27.08%
EPS -0.05 -0.08 -0.02 -0.06 -0.04 -0.09 -0.03 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.004 0.0051 0.0054 0.0067 0.0073 0.0084 -13.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.165 0.16 0.07 0.15 0.10 0.17 0.20 -
P/RPS 7.30 3.44 0.84 1.28 2.08 3.54 1.26 33.98%
P/EPS -4.16 -2.63 -5.15 -3.30 -3.58 -2.44 -8.47 -11.16%
EY -24.06 -38.06 -19.43 -30.33 -27.90 -41.00 -11.80 12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.17 0.35 0.19 0.30 0.30 12.54%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 22/11/11 26/11/10 30/11/09 27/11/08 30/11/07 -
Price 0.17 0.10 0.16 0.23 0.15 0.17 0.18 -
P/RPS 7.52 2.15 1.91 1.97 3.12 3.54 1.14 36.90%
P/EPS -4.28 -1.64 -11.76 -5.05 -5.38 -2.44 -7.63 -9.17%
EY -23.35 -60.90 -8.50 -19.78 -18.60 -41.00 -13.11 10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.32 0.40 0.54 0.29 0.30 0.27 15.15%

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