[MTEAM] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 30.28%
YoY- 75.05%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,711 6,190 11,633 19,084 7,080 8,631 21,431 -25.32%
PBT -5,102 -8,678 -2,621 -11,540 -5,779 -8,934 -41,044 -29.33%
Tax 0 0 -9 1,000 1,077 409 2,224 -
NP -5,102 -8,678 -2,630 -10,540 -4,702 -8,525 -38,820 -28.67%
-
NP to SH -5,102 -8,678 -2,630 -10,540 -4,702 -8,525 -38,820 -28.67%
-
Tax Rate - - - - - - - -
Total Cost 8,813 14,868 14,263 29,624 11,782 17,156 60,251 -27.39%
-
Net Worth 2,088,450 30,907 39,613 42,035 52,101 56,427 65,263 78.08%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,088,450 30,907 39,613 42,035 52,101 56,427 65,263 78.08%
NOSH 7,735,000 98,682 98,787 99,023 99,411 98,666 99,154 106.57%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -137.48% -140.19% -22.61% -55.23% -66.41% -98.77% -181.14% -
ROE -0.24% -28.08% -6.64% -25.07% -9.02% -15.11% -59.48% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.05 6.27 11.78 19.27 7.12 8.75 21.61 -63.59%
EPS -0.07 -8.79 -2.66 -10.64 -4.73 -8.64 -39.15 -65.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.3132 0.401 0.4245 0.5241 0.5719 0.6582 -13.78%
Adjusted Per Share Value based on latest NOSH - 98,787
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.05 0.08 0.15 0.25 0.09 0.11 0.28 -24.93%
EPS -0.07 -0.11 -0.03 -0.14 -0.06 -0.11 -0.50 -27.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.004 0.0051 0.0054 0.0067 0.0073 0.0084 78.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.165 0.16 0.07 0.15 0.10 0.17 0.20 -
P/RPS 343.92 2.55 0.59 0.78 1.40 1.94 0.93 167.67%
P/EPS -250.15 -1.82 -2.63 -1.41 -2.11 -1.97 -0.51 180.56%
EY -0.40 -54.96 -38.03 -70.96 -47.30 -50.82 -195.75 -64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.17 0.35 0.19 0.30 0.30 12.54%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 22/11/11 26/11/10 30/11/09 27/11/08 30/11/07 -
Price 0.17 0.10 0.16 0.23 0.15 0.17 0.18 -
P/RPS 354.34 1.59 1.36 1.19 2.11 1.94 0.83 174.15%
P/EPS -257.73 -1.14 -6.01 -2.16 -3.17 -1.97 -0.46 186.84%
EY -0.39 -87.94 -16.64 -46.28 -31.53 -50.82 -217.50 -65.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.32 0.40 0.54 0.29 0.30 0.27 15.15%

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