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

Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 129.98%
YoY- 199.42%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 10,148 10,477 12,156 13,559 7,033 0 -
PBT 874 312 1,080 9,325 2,995 0 -
Tax 0 385 -177 -1 118 0 -
NP 874 697 903 9,324 3,113 0 -
-
NP to SH 874 917 1,022 9,321 3,113 0 -
-
Tax Rate 0.00% -123.40% 16.39% 0.01% -3.94% - -
Total Cost 9,274 9,780 11,253 4,235 3,920 0 -
-
Net Worth 93,826 102,179 84,547 72,496 20,234 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 93,826 102,179 84,547 72,496 20,234 0 -
NOSH 128,529 131,000 92,909 86,305 77,825 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.61% 6.65% 7.43% 68.77% 44.26% 0.00% -
ROE 0.93% 0.90% 1.21% 12.86% 15.38% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.90 8.00 13.08 15.71 9.04 0.00 -
EPS 0.68 0.70 1.10 10.80 4.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.78 0.91 0.84 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 86,305
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.10 1.13 1.31 1.47 0.76 0.00 -
EPS 0.09 0.10 0.11 1.01 0.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1105 0.0914 0.0784 0.0219 0.00 -
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 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.23 0.26 1.15 3.88 1.89 0.00 -
P/RPS 2.91 3.25 8.79 24.70 20.91 0.00 -
P/EPS 33.82 37.14 104.55 35.93 47.25 0.00 -
EY 2.96 2.69 0.96 2.78 2.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 1.26 4.62 7.27 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/09 17/11/08 16/11/07 17/11/06 07/11/05 - -
Price 0.38 0.25 0.93 4.16 1.77 0.00 -
P/RPS 4.81 3.13 7.11 26.48 19.59 0.00 -
P/EPS 55.88 35.71 84.55 38.52 44.25 0.00 -
EY 1.79 2.80 1.18 2.60 2.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.32 1.02 4.95 6.81 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