[MTEAM] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -436.34%
YoY- -136.82%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 8,631 21,431 17,549 6,975 81,474 6,559 2,504 22.88%
PBT -8,934 -41,044 -8,587 -2,885 13,065 651 -30,050 -18.28%
Tax 409 2,224 2,080 -697 -7,858 -65 0 -
NP -8,525 -38,820 -6,507 -3,582 5,207 586 -30,050 -18.92%
-
NP to SH -8,525 -38,820 -6,507 -3,582 9,728 586 -30,050 -18.92%
-
Tax Rate - - - - 60.15% 9.98% - -
Total Cost 17,156 60,251 24,056 10,557 76,267 5,973 32,554 -10.11%
-
Net Worth 56,427 65,263 103,925 6,490,300 84,456 30,178 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 56,427 65,263 103,925 6,490,300 84,456 30,178 0 -
NOSH 98,666 99,154 98,901 7,915,000 98,205 29,300 40,051 16.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -98.77% -181.14% -37.08% -51.35% 6.39% 8.93% -1,200.08% -
ROE -15.11% -59.48% -6.26% -0.06% 11.52% 1.94% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.75 21.61 17.74 0.09 82.96 22.39 6.25 5.76%
EPS -8.64 -39.15 -6.58 -0.05 9.91 2.00 -75.03 -30.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5719 0.6582 1.0508 0.82 0.86 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 7,915,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.11 0.28 0.23 0.09 1.05 0.08 0.03 24.15%
EPS -0.11 -0.50 -0.08 -0.05 0.13 0.01 -0.39 -19.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0084 0.0134 0.8391 0.0109 0.0039 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.17 0.20 0.23 0.32 0.68 0.48 2.40 -
P/RPS 1.94 0.93 1.30 363.13 0.82 2.14 38.39 -39.16%
P/EPS -1.97 -0.51 -3.50 -707.09 6.86 24.00 -3.20 -7.76%
EY -50.82 -195.75 -28.61 -0.14 14.57 4.17 -31.26 8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.22 0.39 0.79 0.47 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 30/11/07 30/11/06 18/11/05 25/11/04 - 19/11/02 -
Price 0.17 0.18 0.21 0.32 0.67 0.00 2.40 -
P/RPS 1.94 0.83 1.18 363.13 0.81 0.00 38.39 -39.16%
P/EPS -1.97 -0.46 -3.19 -707.09 6.76 0.00 -3.20 -7.76%
EY -50.82 -217.50 -31.33 -0.14 14.78 0.00 -31.26 8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.20 0.39 0.78 0.00 0.00 -

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