[MTEAM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 30/09/00 30/09/99 CAGR
Revenue 19,510 10,078 37,934 0 7,796 16,588 12,478 -0.47%
PBT -6,872 -6,214 3,280 0 -6,118 -47,958 -26,368 1.45%
Tax 0 0 -1,386 0 0 47,958 -110 -
NP -6,872 -6,214 1,894 0 -6,118 0 -26,478 1.45%
-
NP to SH -6,872 -6,214 1,894 0 -6,118 -47,958 -26,478 1.45%
-
Tax Rate - - 42.26% - - - - -
Total Cost 26,382 16,292 36,040 0 13,914 16,588 38,956 0.41%
-
Net Worth 105,763 8,699,599 81,031 0 -53,983 0 20,398 -1.74%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 30/09/00 30/09/99 CAGR
Net Worth 105,763 8,699,599 81,031 0 -53,983 0 20,398 -1.74%
NOSH 99,020 10,356,666 97,628 40,014 39,987 39,998 39,996 -0.96%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 30/09/00 30/09/99 CAGR
NP Margin -35.22% -61.66% 4.99% 0.00% -78.48% 0.00% -212.20% -
ROE -6.50% -0.07% 2.34% 0.00% 0.00% 0.00% -129.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 30/09/00 30/09/99 CAGR
RPS 19.70 0.10 38.86 0.00 19.50 41.47 31.20 0.49%
EPS -6.94 -0.06 1.94 0.00 -15.30 119.90 -66.20 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0681 0.84 0.83 0.00 -1.35 0.00 0.51 -0.78%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 30/09/00 30/09/99 CAGR
RPS 0.25 0.13 0.49 0.00 0.10 0.21 0.16 -0.47%
EPS -0.09 -0.08 0.02 0.00 -0.08 -0.62 -0.34 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0137 1.1247 0.0105 0.00 -0.007 0.00 0.0026 -1.76%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 30/09/00 30/09/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 29/09/00 - -
Price 0.26 0.45 0.84 2.40 2.40 3.80 0.00 -
P/RPS 1.32 462.44 2.16 0.00 12.31 9.16 0.00 -100.00%
P/EPS -3.75 -750.00 43.30 0.00 -15.69 -3.17 0.00 -100.00%
EY -26.69 -0.13 2.31 0.00 -6.37 -31.55 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.54 1.01 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 30/09/00 30/09/99 CAGR
Date 30/08/06 22/08/05 16/09/04 - 28/02/02 05/12/00 30/11/99 -
Price 0.30 0.35 0.71 0.00 2.40 3.25 0.00 -
P/RPS 1.52 359.68 1.83 0.00 12.31 7.84 0.00 -100.00%
P/EPS -4.32 -583.33 36.60 0.00 -15.69 -2.71 0.00 -100.00%
EY -23.13 -0.17 2.73 0.00 -6.37 -36.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.86 0.00 0.00 0.00 0.00 -100.00%

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