[MTEAM] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 20.5%
YoY- 60.7%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,383 1,369 5,729 1,454 1,597 2,412 2,489 -9.32%
PBT -1,850 -1,959 -995 -1,543 -3,926 -2,100 -1,957 -0.93%
Tax 0 0 0 0 0 0 0 -
NP -1,850 -1,959 -995 -1,543 -3,926 -2,100 -1,957 -0.93%
-
NP to SH -1,850 -1,959 -995 -1,543 -3,926 -2,100 -1,957 -0.93%
-
Tax Rate - - - - - - - -
Total Cost 3,233 3,328 6,724 2,997 5,523 4,512 4,446 -5.16%
-
Net Worth 35,159 38,586 45,316 53,065 59,532 65,426 107,041 -16.92%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 35,159 38,586 45,316 53,065 59,532 65,426 107,041 -16.92%
NOSH 98,930 98,939 98,514 98,910 98,891 99,056 98,838 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -133.77% -143.10% -17.37% -106.12% -245.84% -87.06% -78.63% -
ROE -5.26% -5.08% -2.20% -2.91% -6.59% -3.21% -1.83% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.40 1.38 5.82 1.47 1.61 2.43 2.52 -9.32%
EPS -1.87 1.98 -1.01 -1.56 -3.97 -2.12 -1.98 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.39 0.46 0.5365 0.602 0.6605 1.083 -16.93%
Adjusted Per Share Value based on latest NOSH - 98,910
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.02 0.02 0.07 0.02 0.02 0.03 0.03 -6.52%
EPS -0.02 -0.03 -0.01 -0.02 -0.05 -0.03 -0.03 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0045 0.005 0.0059 0.0069 0.0077 0.0085 0.0138 -17.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.15 0.10 0.16 0.08 0.19 0.19 0.27 -
P/RPS 10.73 7.23 2.75 5.44 11.77 7.80 10.72 0.01%
P/EPS -8.02 -5.05 -15.84 -5.13 -4.79 -8.96 -13.64 -8.46%
EY -12.47 -19.80 -6.31 -19.50 -20.89 -11.16 -7.33 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.26 0.35 0.15 0.32 0.29 0.25 9.02%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 30/05/11 25/05/10 12/05/09 30/05/08 30/04/07 30/05/06 -
Price 0.13 0.09 0.14 0.09 0.20 0.18 0.25 -
P/RPS 9.30 6.50 2.41 6.12 12.38 7.39 9.93 -1.08%
P/EPS -6.95 -4.55 -13.86 -5.77 -5.04 -8.49 -12.63 -9.46%
EY -14.38 -22.00 -7.21 -17.33 -19.85 -11.78 -7.92 10.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.30 0.17 0.33 0.27 0.23 8.23%

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