[MTEAM] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.07%
YoY- -139.9%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/03/01 31/03/00 CAGR
Revenue 12,596 37,548 50,743 0 15,454 13,866 -1.65%
PBT -8,057 7,902 7,546 -28,526 -59,900 -18,068 -13.09%
Tax 2,007 -2,783 -5,764 0 59,900 18,068 -31.73%
NP -6,050 5,119 1,782 -28,526 0 0 -
-
NP to SH -6,050 5,119 6,303 -28,526 -59,900 -17,980 -17.23%
-
Tax Rate - 35.22% 76.38% - - - -
Total Cost 18,646 32,429 48,961 28,526 15,454 13,866 5.28%
-
Net Worth 109,516 85,306 63,478 0 -47,993 12,388 46.02%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/03/01 31/03/00 CAGR
Net Worth 109,516 85,306 63,478 0 -47,993 12,388 46.02%
NOSH 98,850 98,053 75,569 40,000 39,994 39,961 17.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/03/01 31/03/00 CAGR
NP Margin -48.03% 13.63% 3.51% 0.00% 0.00% 0.00% -
ROE -5.52% 6.00% 9.93% 0.00% 0.00% -145.14% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/03/01 31/03/00 CAGR
RPS 12.74 38.29 67.15 0.00 38.64 34.70 -15.97%
EPS -6.12 5.22 8.34 -71.32 -149.77 -44.99 -29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1079 0.87 0.84 0.00 -1.20 0.31 24.76%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/05 31/12/04 31/12/03 31/12/02 31/03/01 31/03/00 CAGR
RPS 0.16 0.49 0.66 0.00 0.20 0.18 -2.02%
EPS -0.08 0.07 0.08 -0.37 -0.77 -0.23 -16.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.011 0.0082 0.00 -0.0062 0.0016 46.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/03/01 31/03/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 30/03/01 31/03/00 -
Price 0.28 0.65 1.35 2.40 2.40 9.90 -
P/RPS 2.20 1.70 2.01 0.00 6.21 28.53 -35.92%
P/EPS -4.57 12.45 16.19 -3.37 -1.60 -22.00 -23.89%
EY -21.86 8.03 6.18 -29.71 -62.40 -4.54 31.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.75 1.61 0.00 0.00 31.94 -56.94%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/03/01 31/03/00 CAGR
Date 28/02/06 25/02/05 - 18/02/03 31/05/01 - -
Price 0.31 0.61 0.00 2.40 2.40 0.00 -
P/RPS 2.43 1.59 0.00 0.00 6.21 0.00 -
P/EPS -5.07 11.68 0.00 -3.37 -1.60 0.00 -
EY -19.74 8.56 0.00 -29.71 -62.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.70 0.00 0.00 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