[MTOUCHE] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 15.14%
YoY- 79.65%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 11,263 8,893 13,862 12,169 7,982 0 -
PBT 709 -151 1,024 5,164 2,354 0 -
Tax 0 -134 27 -375 -98 0 -
NP 709 -285 1,051 4,789 2,256 0 -
-
NP to SH 455 16 1,171 4,053 2,256 0 -
-
Tax Rate 0.00% - -2.64% 7.26% 4.16% - -
Total Cost 10,554 9,178 12,811 7,380 5,726 0 -
-
Net Worth 89,661 121,600 81,970 46,319 8,460 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 89,661 121,600 81,970 46,319 8,460 0 -
NOSH 133,823 160,000 90,076 82,714 56,400 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.29% -3.20% 7.58% 39.35% 28.26% 0.00% -
ROE 0.51% 0.01% 1.43% 8.75% 26.67% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.42 5.56 15.39 14.71 14.15 0.00 -
EPS 0.34 0.01 1.30 4.90 4.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.76 0.91 0.56 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 82,714
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.22 0.96 1.50 1.31 0.86 0.00 -
EPS 0.05 0.00 0.13 0.44 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.1312 0.0885 0.05 0.0091 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 - - -
Price 0.34 0.22 1.90 2.89 0.00 0.00 -
P/RPS 4.04 3.96 12.35 19.64 0.00 0.00 -
P/EPS 100.00 2,200.00 146.15 58.98 0.00 0.00 -
EY 1.00 0.05 0.68 1.70 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.29 2.09 5.16 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/09 21/08/08 17/08/07 11/08/06 15/07/05 - -
Price 0.28 0.40 1.14 3.76 0.00 0.00 -
P/RPS 3.33 7.20 7.41 25.56 0.00 0.00 -
P/EPS 82.35 4,000.00 87.69 76.73 0.00 0.00 -
EY 1.21 0.03 1.14 1.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 1.25 6.71 0.00 0.00 -

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