[MTEAM] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -96.1%
YoY- -102.6%
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 4,708 5,641 12,656 18,228 6,180 14,053 17,261 -19.45%
PBT -6,433 -7,633 -3,772 -10,256 -5,970 -7,194 -43,459 -27.24%
Tax 0 -9 0 1,000 1,077 409 2,224 -
NP -6,433 -7,642 -3,772 -9,256 -4,893 -6,785 -41,235 -26.60%
-
NP to SH -6,433 -7,642 -3,772 -9,256 -4,893 -6,785 -41,235 -26.60%
-
Tax Rate - - - - - - - -
Total Cost 11,141 13,283 16,428 27,484 11,073 20,838 58,496 -24.12%
-
Net Worth 2,104,693 33,062 40,707 44,160 52,288 57,437 64,003 78.89%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 2,104,693 33,062 40,707 44,160 52,288 57,437 64,003 78.89%
NOSH 7,735,000 99,078 99,068 98,992 98,157 98,622 98,315 106.86%
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 -136.64% -135.47% -29.80% -50.78% -79.17% -48.28% -238.89% -
ROE -0.31% -23.11% -9.27% -20.96% -9.36% -11.81% -64.43% -
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 0.06 5.69 12.78 18.41 6.30 14.25 17.56 -61.15%
EPS -0.08 -7.71 -3.81 -9.35 -4.98 -6.88 -41.94 -64.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2721 0.3337 0.4109 0.4461 0.5327 0.5824 0.651 -13.52%
Adjusted Per Share Value based on latest NOSH - 99,078
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.06 0.07 0.16 0.24 0.08 0.18 0.22 -19.45%
EPS -0.08 -0.10 -0.05 -0.12 -0.06 -0.09 -0.53 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2721 0.0043 0.0053 0.0057 0.0068 0.0074 0.0083 78.80%
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 0.11 0.14 0.11 0.15 0.12 0.19 0.19 -
P/RPS 180.72 2.46 0.86 0.81 1.91 1.33 1.08 134.56%
P/EPS -132.26 -1.82 -2.89 -1.60 -2.41 -2.76 -0.45 157.62%
EY -0.76 -55.09 -34.61 -62.33 -41.54 -36.21 -220.74 -61.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.27 0.34 0.23 0.33 0.29 5.50%
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 26/08/13 30/08/12 26/08/11 24/08/10 28/08/09 29/08/08 14/08/07 -
Price 0.17 0.18 0.08 0.12 0.26 0.17 0.23 -
P/RPS 279.30 3.16 0.63 0.65 4.13 1.19 1.31 144.21%
P/EPS -204.41 -2.33 -2.10 -1.28 -5.22 -2.47 -0.55 167.89%
EY -0.49 -42.85 -47.59 -77.92 -19.17 -40.47 -182.35 -62.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.19 0.27 0.49 0.29 0.35 9.98%

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