[MTDACPI] YoY Quarter Result on 30-Jun-2007 [#1]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 114.03%
YoY- 1590.94%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 195,399 185,006 256,160 163,939 60,260 72,056 69,058 18.91%
PBT -8,960 1,679 -2,903 13,143 -848 4,789 -2,524 23.49%
Tax -793 -486 -232 -4,503 -112 -789 402 -
NP -9,753 1,193 -3,135 8,640 -960 4,000 -2,122 28.92%
-
NP to SH -9,007 847 -4,388 8,558 -574 4,000 -2,122 27.23%
-
Tax Rate - 28.95% - 34.26% - 16.48% - -
Total Cost 205,152 183,813 259,295 155,299 61,220 68,056 71,180 19.28%
-
Net Worth 196,306 212,894 265,589 266,886 226,930 335,999 367,371 -9.91%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 196,306 212,894 265,589 266,886 226,930 335,999 367,371 -9.91%
NOSH 230,948 228,918 230,947 220,567 133,488 133,333 132,624 9.68%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -4.99% 0.64% -1.22% 5.27% -1.59% 5.55% -3.07% -
ROE -4.59% 0.40% -1.65% 3.21% -0.25% 1.19% -0.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 84.61 80.82 110.92 74.33 45.14 54.04 52.07 8.42%
EPS -3.90 0.37 -1.90 3.88 -0.43 3.00 -1.60 16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.93 1.15 1.21 1.70 2.52 2.77 -17.86%
Adjusted Per Share Value based on latest NOSH - 220,567
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 84.36 79.87 110.59 70.78 26.02 31.11 29.81 18.92%
EPS -3.89 0.37 -1.89 3.69 -0.25 1.73 -0.92 27.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8475 0.9191 1.1466 1.1522 0.9797 1.4506 1.586 -9.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.43 0.55 0.65 2.05 0.92 0.77 1.70 -
P/RPS 0.51 0.68 0.59 2.76 2.04 1.42 3.26 -26.58%
P/EPS -11.03 148.65 -34.21 52.84 -213.95 25.67 -106.25 -31.43%
EY -9.07 0.67 -2.92 1.89 -0.47 3.90 -0.94 45.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.57 1.69 0.54 0.31 0.61 -2.93%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 27/08/08 28/08/07 30/08/06 29/08/05 26/08/04 -
Price 0.49 0.63 0.56 1.97 0.85 0.61 1.50 -
P/RPS 0.58 0.78 0.50 2.65 1.88 1.13 2.88 -23.42%
P/EPS -12.56 170.27 -29.47 50.77 -197.67 20.33 -93.75 -28.45%
EY -7.96 0.59 -3.39 1.97 -0.51 4.92 -1.07 39.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.49 1.63 0.50 0.24 0.54 1.19%

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