[MTEAM] QoQ TTM 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- 5.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 29,465 37,548 81,474 69,710 60,737 50,743 6,559 172.00%
PBT 5,224 7,902 13,065 9,186 8,556 7,546 651 300.31%
Tax -2,351 -2,783 -7,858 -6,457 -6,196 -5,764 -65 991.30%
NP 2,873 5,119 5,207 2,729 2,360 1,782 586 188.31%
-
NP to SH 2,873 5,119 9,728 7,250 6,881 6,303 586 188.31%
-
Tax Rate 45.00% 35.22% 60.15% 70.29% 72.42% 76.38% 9.98% -
Total Cost 26,592 32,429 76,267 66,981 58,377 48,961 5,973 170.38%
-
Net Worth 83,893 85,306 84,456 82,775 80,332 63,478 30,178 97.58%
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 85,306 84,456 82,775 80,332 63,478 30,178 97.58%
NOSH 98,698 98,053 98,205 99,729 97,966 75,569 29,300 124.54%
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 9.75% 13.63% 6.39% 3.91% 3.89% 3.51% 8.93% -
ROE 3.42% 6.00% 11.52% 8.76% 8.57% 9.93% 1.94% -
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 29.85 38.29 82.96 69.90 62.00 67.15 22.39 21.11%
EPS 2.91 5.22 9.91 7.27 7.02 8.34 2.00 28.37%
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 0.38 0.49 1.05 0.90 0.79 0.66 0.08 182.30%
EPS 0.04 0.07 0.13 0.09 0.09 0.08 0.01 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.011 0.0109 0.0107 0.0104 0.0082 0.0039 97.07%
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 1.74 1.70 0.82 1.20 1.76 2.01 2.14 -12.87%
P/EPS 17.86 12.45 6.86 11.55 15.52 16.19 24.00 -17.86%
EY 5.60 8.03 14.57 8.65 6.44 6.18 4.17 21.69%
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 - - - -
Price 0.50 0.61 0.67 0.71 0.00 0.00 0.00 -
P/RPS 1.67 1.59 0.81 1.02 0.00 0.00 0.00 -
P/EPS 17.18 11.68 6.76 9.77 0.00 0.00 0.00 -
EY 5.82 8.56 14.78 10.24 0.00 0.00 0.00 -
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 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