[MTEAM] YoY Quarter Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.09%
YoY- -222.74%
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,329 3,879 5,787 5,879 258 17,986 0 -
PBT -3,018 -2,039 -38,714 -3,440 1,732 1,630 -607 30.61%
Tax 1,077 409 2,224 2,080 -624 -436 -49 -
NP -1,941 -1,630 -36,490 -1,360 1,108 1,194 -656 19.79%
-
NP to SH -1,941 -1,630 -36,490 -1,360 1,108 1,194 -656 19.79%
-
Tax Rate - - - - 36.03% 26.75% - -
Total Cost 4,270 5,509 42,277 7,239 -850 16,792 656 36.60%
-
Net Worth 54,562 63,392 67,444 109,516 85,306 63,478 -81,199 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 54,562 63,392 67,444 109,516 85,306 63,478 -81,199 -
NOSH 98,826 98,787 98,877 98,850 98,053 75,569 40,000 16.25%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -83.34% -42.02% -630.55% -23.13% 429.46% 6.64% 0.00% -
ROE -3.56% -2.57% -54.10% -1.24% 1.30% 1.88% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.36 3.93 5.85 5.95 0.26 23.80 0.00 -
EPS -1.96 -1.65 -36.91 -1.38 1.13 1.58 -1.64 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5521 0.6417 0.6821 1.1079 0.87 0.84 -2.03 -
Adjusted Per Share Value based on latest NOSH - 98,850
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.03 0.05 0.07 0.08 0.00 0.23 0.00 -
EPS -0.03 -0.02 -0.47 -0.02 0.01 0.02 -0.01 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0082 0.0087 0.0142 0.011 0.0082 -0.0105 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.14 0.16 0.20 0.28 0.65 1.35 2.40 -
P/RPS 5.94 4.07 3.42 4.71 247.03 5.67 0.00 -
P/EPS -7.13 -9.70 -0.54 -20.35 57.52 85.44 -146.34 -39.53%
EY -14.03 -10.31 -184.52 -4.91 1.74 1.17 -0.68 65.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.29 0.25 0.75 1.61 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 25/02/05 27/02/04 18/02/03 -
Price 0.06 0.18 0.21 0.31 0.61 1.21 2.40 -
P/RPS 2.55 4.58 3.59 5.21 231.83 5.08 0.00 -
P/EPS -3.05 -10.91 -0.57 -22.53 53.98 76.58 -146.34 -47.50%
EY -32.73 -9.17 -175.74 -4.44 1.85 1.31 -0.68 90.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.28 0.31 0.28 0.70 1.44 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