[MTDACPI] YoY TTM Result on 30-Jun-2010 [#1]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -38.3%
YoY- 24.51%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 291,409 277,093 440,813 661,212 924,699 969,687 533,448 -9.57%
PBT 37,484 -30,916 -7,048 -21,303 -44,572 -3,310 -53,693 -
Tax -14,115 -3,319 -201 -6,166 -10,512 -5,513 -6,412 14.04%
NP 23,369 -34,235 -7,249 -27,469 -55,084 -8,823 -60,105 -
-
NP to SH 13,894 -36,103 -8,598 -35,583 -47,139 -7,918 -61,414 -
-
Tax Rate 37.66% - - - - - - -
Total Cost 268,040 311,328 448,062 688,681 979,783 978,510 593,553 -12.39%
-
Net Worth 174,918 161,798 191,270 196,306 212,894 265,589 266,886 -6.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,950 2,307 - - 2,263 - 2,208 -2.04%
Div Payout % 14.03% 0.00% - - 0.00% - 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 174,918 161,798 191,270 196,306 212,894 265,589 266,886 -6.79%
NOSH 230,156 231,140 230,446 230,948 228,918 230,947 220,567 0.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.02% -12.36% -1.64% -4.15% -5.96% -0.91% -11.27% -
ROE 7.94% -22.31% -4.50% -18.13% -22.14% -2.98% -23.01% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 126.61 119.88 191.29 286.30 403.94 419.87 241.85 -10.21%
EPS 6.04 -15.62 -3.73 -15.41 -20.59 -3.43 -27.84 -
DPS 0.85 1.00 0.00 0.00 1.00 0.00 1.00 -2.66%
NAPS 0.76 0.70 0.83 0.85 0.93 1.15 1.21 -7.45%
Adjusted Per Share Value based on latest NOSH - 230,948
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 125.81 119.63 190.31 285.46 399.21 418.63 230.30 -9.57%
EPS 6.00 -15.59 -3.71 -15.36 -20.35 -3.42 -26.51 -
DPS 0.84 1.00 0.00 0.00 0.98 0.00 0.95 -2.02%
NAPS 0.7552 0.6985 0.8258 0.8475 0.9191 1.1466 1.1522 -6.79%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.515 0.37 0.56 0.43 0.55 0.65 2.05 -
P/RPS 0.41 0.31 0.29 0.15 0.14 0.15 0.85 -11.43%
P/EPS 8.53 -2.37 -15.01 -2.79 -2.67 -18.96 -7.36 -
EY 11.72 -42.21 -6.66 -35.83 -37.44 -5.27 -13.58 -
DY 1.65 2.70 0.00 0.00 1.82 0.00 0.49 22.40%
P/NAPS 0.68 0.53 0.67 0.51 0.59 0.57 1.69 -14.06%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 28/08/07 -
Price 0.42 0.35 0.50 0.49 0.63 0.56 1.97 -
P/RPS 0.33 0.29 0.26 0.17 0.16 0.13 0.81 -13.88%
P/EPS 6.96 -2.24 -13.40 -3.18 -3.06 -16.33 -7.08 -
EY 14.37 -44.63 -7.46 -31.44 -32.69 -6.12 -14.13 -
DY 2.02 2.86 0.00 0.00 1.59 0.00 0.51 25.75%
P/NAPS 0.55 0.50 0.60 0.58 0.68 0.49 1.63 -16.54%

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