[MTDACPI] YoY Quarter Result on 30-Jun-2005 [#1]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 115.97%
YoY- 288.5%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 256,160 163,939 60,260 72,056 69,058 80,830 70,491 23.96%
PBT -2,903 13,143 -848 4,789 -2,524 7,307 8,636 -
Tax -232 -4,503 -112 -789 402 -910 -1,621 -27.65%
NP -3,135 8,640 -960 4,000 -2,122 6,397 7,015 -
-
NP to SH -4,388 8,558 -574 4,000 -2,122 6,397 7,015 -
-
Tax Rate - 34.26% - 16.48% - 12.45% 18.77% -
Total Cost 259,295 155,299 61,220 68,056 71,180 74,433 63,476 26.40%
-
Net Worth 265,589 266,886 226,930 335,999 367,371 409,249 393,685 -6.34%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - 2,648 - -
Div Payout % - - - - - 41.41% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 265,589 266,886 226,930 335,999 367,371 409,249 393,685 -6.34%
NOSH 230,947 220,567 133,488 133,333 132,624 132,443 132,109 9.74%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -1.22% 5.27% -1.59% 5.55% -3.07% 7.91% 9.95% -
ROE -1.65% 3.21% -0.25% 1.19% -0.58% 1.56% 1.78% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 110.92 74.33 45.14 54.04 52.07 61.03 53.36 12.95%
EPS -1.90 3.88 -0.43 3.00 -1.60 4.83 5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.15 1.21 1.70 2.52 2.77 3.09 2.98 -14.66%
Adjusted Per Share Value based on latest NOSH - 133,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 110.59 70.78 26.02 31.11 29.81 34.90 30.43 23.97%
EPS -1.89 3.69 -0.25 1.73 -0.92 2.76 3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 1.14 0.00 -
NAPS 1.1466 1.1522 0.9797 1.4506 1.586 1.7668 1.6996 -6.34%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.65 2.05 0.92 0.77 1.70 2.95 3.20 -
P/RPS 0.59 2.76 2.04 1.42 3.26 4.83 6.00 -32.03%
P/EPS -34.21 52.84 -213.95 25.67 -106.25 61.08 60.26 -
EY -2.92 1.89 -0.47 3.90 -0.94 1.64 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.57 1.69 0.54 0.31 0.61 0.95 1.07 -9.95%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 30/08/06 29/08/05 26/08/04 19/08/03 23/08/02 -
Price 0.56 1.97 0.85 0.61 1.50 3.06 3.14 -
P/RPS 0.50 2.65 1.88 1.13 2.88 5.01 5.88 -33.66%
P/EPS -29.47 50.77 -197.67 20.33 -93.75 63.35 59.13 -
EY -3.39 1.97 -0.51 4.92 -1.07 1.58 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 0.49 1.63 0.50 0.24 0.54 0.99 1.05 -11.91%

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