[MTEAM] YoY Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -614.79%
YoY- -211.18%
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,478 1,591 3,375 7,539 2,329 3,879 5,787 -20.33%
PBT -1,175 -2,655 -1,279 -7,040 -3,018 -2,039 -38,714 -44.11%
Tax 0 0 0 1,000 1,077 409 2,224 -
NP -1,175 -2,655 -1,279 -6,040 -1,941 -1,630 -36,490 -43.56%
-
NP to SH -1,175 -2,655 -1,279 -6,040 -1,941 -1,630 -36,490 -43.56%
-
Tax Rate - - - - - - - -
Total Cost 2,653 4,246 4,654 13,579 4,270 5,509 42,277 -36.93%
-
Net Worth 29,750 37,252 41,029 45,779 54,562 63,392 67,444 -12.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 29,750 37,252 41,029 45,779 54,562 63,392 67,444 -12.74%
NOSH 98,739 98,838 99,009 98,854 98,826 98,787 98,877 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -79.50% -166.88% -37.90% -80.12% -83.34% -42.02% -630.55% -
ROE -3.95% -7.13% -3.12% -13.19% -3.56% -2.57% -54.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.50 1.61 3.41 7.63 2.36 3.93 5.85 -20.27%
EPS -1.19 -2.68 -1.29 -6.11 -1.96 -1.65 -36.91 -43.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3013 0.3769 0.4144 0.4631 0.5521 0.6417 0.6821 -12.72%
Adjusted Per Share Value based on latest NOSH - 98,854
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.02 0.02 0.04 0.10 0.03 0.05 0.07 -18.82%
EPS -0.02 -0.03 -0.02 -0.08 -0.03 -0.02 -0.47 -40.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0048 0.0053 0.0059 0.0071 0.0082 0.0087 -12.88%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.12 0.13 0.18 0.14 0.16 0.20 -
P/RPS 5.34 7.45 3.81 2.36 5.94 4.07 3.42 7.70%
P/EPS -6.72 -4.47 -10.06 -2.95 -7.13 -9.70 -0.54 52.17%
EY -14.88 -22.39 -9.94 -33.94 -14.03 -10.31 -184.52 -34.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.31 0.39 0.25 0.25 0.29 -1.18%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.095 0.10 0.11 0.15 0.06 0.18 0.21 -
P/RPS 6.35 6.21 3.23 1.97 2.55 4.58 3.59 9.96%
P/EPS -7.98 -3.72 -8.52 -2.45 -3.05 -10.91 -0.57 55.18%
EY -12.53 -26.86 -11.74 -40.73 -32.73 -9.17 -175.74 -35.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.27 0.32 0.11 0.28 0.31 0.53%

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