[MTEAM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
16-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 63.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,911 37,548 37,290 18,967 9,994 24,545 6,559 -56.01%
PBT -1,668 7,902 6,170 1,640 1,010 2,281 651 -
Tax 0 -2,783 -2,159 -693 -432 -493 -65 -
NP -1,668 5,119 4,011 947 578 1,788 586 -
-
NP to SH -1,668 5,119 4,011 947 578 1,788 586 -
-
Tax Rate - 35.22% 34.99% 42.26% 42.77% 21.61% 9.98% -
Total Cost 3,579 32,429 33,279 18,020 9,416 22,757 5,973 -28.90%
-
Net Worth 83,893 85,644 84,545 81,031 80,332 21,124 8,622 355.13%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 83,893 85,644 84,545 81,031 80,332 21,124 8,622 355.13%
NOSH 98,698 98,442 98,308 97,628 97,966 25,147 8,371 417.25%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -87.28% 13.63% 10.76% 4.99% 5.78% 7.28% 8.93% -
ROE -1.99% 5.98% 4.74% 1.17% 0.72% 8.46% 6.80% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.94 38.14 37.93 19.43 10.20 97.60 78.35 -91.48%
EPS -1.69 5.20 4.08 0.97 0.59 7.11 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.87 0.86 0.83 0.82 0.84 1.03 -12.00%
Adjusted Per Share Value based on latest NOSH - 99,729
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.02 0.49 0.48 0.25 0.13 0.32 0.08 -60.28%
EPS -0.02 0.07 0.05 0.01 0.01 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0111 0.0109 0.0105 0.0104 0.0027 0.0011 357.87%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.52 0.65 0.68 0.84 1.09 1.35 0.48 -
P/RPS 26.86 1.70 1.79 4.32 10.68 1.38 0.61 1144.08%
P/EPS -30.77 12.50 16.67 86.60 184.75 18.99 6.86 -
EY -3.25 8.00 6.00 1.15 0.54 5.27 14.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.79 1.01 1.33 1.61 0.47 18.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 25/11/04 16/09/04 26/05/04 27/02/04 12/01/04 -
Price 0.50 0.61 0.67 0.71 0.98 1.21 1.12 -
P/RPS 25.82 1.60 1.77 3.65 9.61 1.24 1.43 587.04%
P/EPS -29.59 11.73 16.42 73.20 166.10 17.02 16.00 -
EY -3.38 8.52 6.09 1.37 0.60 5.88 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.78 0.86 1.20 1.44 1.09 -33.55%

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