[MTOUCHE] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -14.09%
YoY- -8.86%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 11,153 11,057 9,191 12,285 11,962 6,876 10.15%
PBT 1,686 -287 -4,687 3,404 4,859 839 14.97%
Tax 0 0 -474 -98 -459 -64 -
NP 1,686 -287 -5,161 3,306 4,400 775 16.80%
-
NP to SH 1,686 -287 -5,159 3,208 3,520 775 16.80%
-
Tax Rate 0.00% - - 2.88% 9.45% 7.63% -
Total Cost 9,467 11,344 14,352 8,979 7,562 6,101 9.17%
-
Net Worth 38,318 97,579 97,038 82,491 41,748 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 38,318 97,579 97,038 82,491 41,748 0 -
NOSH 153,272 143,499 122,833 91,657 81,860 3,725 110.22%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 15.12% -2.60% -56.15% 26.91% 36.78% 11.27% -
ROE 4.40% -0.29% -5.32% 3.89% 8.43% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 7.28 7.71 7.48 13.40 14.61 184.54 -47.59%
EPS 1.10 -0.20 -4.20 3.50 4.30 20.80 -44.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.68 0.79 0.90 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 91,657
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.20 1.19 0.99 1.33 1.29 0.74 10.14%
EPS 0.18 -0.03 -0.56 0.35 0.38 0.08 17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.1053 0.1047 0.089 0.0451 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.28 0.26 0.23 2.68 2.75 0.00 -
P/RPS 3.85 3.37 3.07 20.00 18.82 0.00 -
P/EPS 25.45 -130.00 -5.48 76.57 63.95 0.00 -
EY 3.93 -0.77 -18.26 1.31 1.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.38 0.29 2.98 5.39 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 14/05/10 15/05/09 16/05/08 18/05/07 05/05/06 - -
Price 0.25 0.32 0.31 2.07 2.96 0.00 -
P/RPS 3.44 4.15 4.14 15.44 20.26 0.00 -
P/EPS 22.73 -160.00 -7.38 59.14 68.84 0.00 -
EY 4.40 -0.63 -13.55 1.69 1.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.47 0.39 2.30 5.80 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