[MTEAM] YoY Cumulative Quarter Result on 31-Mar-2002 [#3]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -1099.87%
YoY- 38.86%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 31/12/98 CAGR
Revenue 37,290 6,559 0 3,898 11,498 9,027 0 -100.00%
PBT 6,170 651 -777 -36,704 -52,984 -18,815 0 -100.00%
Tax -2,159 -65 0 0 52,984 18,815 0 -100.00%
NP 4,011 586 -777 -36,704 0 0 0 -100.00%
-
NP to SH 4,011 586 -777 -36,704 -52,984 -18,815 0 -100.00%
-
Tax Rate 34.99% 9.98% - - - - - -
Total Cost 33,279 5,973 777 40,602 11,498 9,027 0 -100.00%
-
Net Worth 84,545 8,622 -80,904 -87,597 -40,799 13,999 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 84,545 8,622 -80,904 -87,597 -40,799 13,999 0 -100.00%
NOSH 98,308 8,371 40,051 39,999 39,999 39,997 40,125 -0.94%
Ratio Analysis
30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 10.76% 8.93% 0.00% -941.61% 0.00% 0.00% 0.00% -
ROE 4.74% 6.80% 0.00% 0.00% 0.00% -134.40% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 31/12/98 CAGR
RPS 37.93 78.35 0.00 9.75 28.75 22.57 0.00 -100.00%
EPS 4.08 7.00 -1.94 -91.76 -132.46 -47.04 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.03 -2.02 -2.19 -1.02 0.35 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,001
30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 31/12/98 CAGR
RPS 0.48 0.08 0.00 0.05 0.15 0.12 0.00 -100.00%
EPS 0.05 0.01 -0.01 -0.47 -0.68 -0.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0011 -0.0105 -0.0113 -0.0053 0.0018 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 31/12/98 CAGR
Date 30/09/04 30/09/03 30/09/02 29/03/02 26/12/00 - - -
Price 0.68 0.48 2.40 2.40 3.20 0.00 0.00 -
P/RPS 1.79 0.61 0.00 24.63 11.13 0.00 0.00 -100.00%
P/EPS 16.67 6.86 -123.71 -2.62 -2.42 0.00 0.00 -100.00%
EY 6.00 14.58 -0.81 -38.23 -41.39 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.47 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 31/12/98 CAGR
Date 25/11/04 12/01/04 19/11/02 24/05/02 28/02/01 29/02/00 - -
Price 0.67 1.12 2.40 2.40 2.40 10.00 0.00 -
P/RPS 1.77 1.43 0.00 24.63 8.35 44.31 0.00 -100.00%
P/EPS 16.42 16.00 -123.71 -2.62 -1.81 -21.26 0.00 -100.00%
EY 6.09 6.25 -0.81 -38.23 -55.19 -4.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.09 0.00 0.00 0.00 28.57 0.00 -100.00%

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