[MTEAM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 29.31%
YoY- 163.26%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 37,548 49,720 37,934 39,976 24,545 8,745 0 -
PBT 7,902 8,226 3,280 4,040 2,281 868 0 -
Tax -2,783 -2,878 -1,386 -1,728 -493 -86 0 -
NP 5,119 5,348 1,894 2,312 1,788 781 0 -
-
NP to SH 5,119 5,348 1,894 2,312 1,788 781 0 -
-
Tax Rate 35.22% 34.99% 42.26% 42.77% 21.61% 9.91% - -
Total Cost 32,429 44,372 36,040 37,664 22,757 7,964 0 -
-
Net Worth 85,644 84,545 81,031 80,332 21,124 8,622 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 85,644 84,545 81,031 80,332 21,124 8,622 0 -
NOSH 98,442 98,308 97,628 97,966 25,147 8,371 40,014 81.74%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.63% 10.76% 4.99% 5.78% 7.28% 8.93% 0.00% -
ROE 5.98% 6.33% 2.34% 2.88% 8.46% 9.06% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 38.14 50.58 38.86 40.81 97.60 104.47 0.00 -
EPS 5.20 5.44 1.94 2.36 7.11 9.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.83 0.82 0.84 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,966
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.49 0.64 0.49 0.52 0.32 0.11 0.00 -
EPS 0.07 0.07 0.02 0.03 0.02 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0109 0.0105 0.0104 0.0027 0.0011 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.65 0.68 0.84 1.09 1.35 0.48 2.40 -
P/RPS 1.70 1.34 2.16 2.67 1.38 0.46 0.00 -
P/EPS 12.50 12.50 43.30 46.19 18.99 5.14 0.00 -
EY 8.00 8.00 2.31 2.17 5.27 19.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 1.01 1.33 1.61 0.47 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 16/09/04 26/05/04 27/02/04 12/01/04 - -
Price 0.61 0.67 0.71 0.98 1.21 1.12 0.00 -
P/RPS 1.60 1.32 1.83 2.40 1.24 1.07 0.00 -
P/EPS 11.73 12.32 36.60 41.53 17.02 12.00 0.00 -
EY 8.52 8.12 2.73 2.41 5.88 8.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.86 1.20 1.44 1.09 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