[MTEAM] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.86%
YoY- 23.42%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 CAGR
Revenue 6,975 81,474 6,559 2,504 6,655 18,221 7,459 0.07%
PBT -2,885 13,065 651 -30,050 -38,489 -54,993 -15,928 1.82%
Tax -697 -7,858 -65 0 1,785 54,993 15,928 -
NP -3,582 5,207 586 -30,050 -36,704 0 0 -100.00%
-
NP to SH -3,582 9,728 586 -30,050 -38,489 -54,927 -15,906 1.59%
-
Tax Rate - 60.15% 9.98% - - - - -
Total Cost 10,557 76,267 5,973 32,554 43,359 18,221 7,459 -0.36%
-
Net Worth 6,490,300 84,456 30,178 0 -87,602 -40,797 14,000 -6.30%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 CAGR
Net Worth 6,490,300 84,456 30,178 0 -87,602 -40,797 14,000 -6.30%
NOSH 7,915,000 98,205 29,300 40,051 40,001 39,997 40,000 -5.45%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 CAGR
NP Margin -51.35% 6.39% 8.93% -1,200.08% -551.53% 0.00% 0.00% -
ROE -0.06% 11.52% 1.94% 0.00% 0.00% 0.00% -113.61% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 CAGR
RPS 0.09 82.96 22.39 6.25 16.64 45.56 18.65 5.81%
EPS -0.05 9.91 2.00 -75.03 -96.22 -137.33 -39.77 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.86 1.03 0.00 -2.19 -1.02 0.35 -0.89%
Adjusted Per Share Value based on latest NOSH - 40,051
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 CAGR
RPS 0.09 1.05 0.08 0.03 0.09 0.24 0.10 0.11%
EPS -0.05 0.13 0.01 -0.39 -0.50 -0.71 -0.21 1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8391 0.0109 0.0039 0.00 -0.0113 -0.0053 0.0018 -6.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 29/03/02 26/12/00 - -
Price 0.32 0.68 0.48 2.40 2.40 3.20 0.00 -
P/RPS 363.13 0.82 2.14 38.39 14.43 7.02 0.00 -100.00%
P/EPS -707.09 6.86 24.00 -3.20 -2.49 -2.33 0.00 -100.00%
EY -0.14 14.57 4.17 -31.26 -40.09 -42.91 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.79 0.47 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 31/03/02 31/12/00 31/12/99 CAGR
Date 18/11/05 25/11/04 - 19/11/02 24/05/02 28/02/01 - -
Price 0.32 0.67 0.00 2.40 2.40 2.40 0.00 -
P/RPS 363.13 0.81 0.00 38.39 14.43 5.27 0.00 -100.00%
P/EPS -707.09 6.76 0.00 -3.20 -2.49 -1.75 0.00 -100.00%
EY -0.14 14.78 0.00 -31.26 -40.09 -57.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.78 0.00 0.00 0.00 0.00 0.00 -100.00%

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