[MTEAM] YoY TTM 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- 9.17%
YoY- 34.42%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/06/00 CAGR
Revenue 17,380 13,174 29,465 60,737 0 11,311 17,182 0.16%
PBT -44,004 -8,346 5,224 8,556 5,119 -39,241 -20,132 12.27%
Tax 2,224 2,007 -2,351 -6,196 0 37,706 20,132 -27.83%
NP -41,780 -6,339 2,873 2,360 5,119 -1,535 0 -
-
NP to SH -41,780 -6,339 2,873 6,881 5,119 -39,241 -20,044 11.48%
-
Tax Rate - - 45.00% 72.42% 0.00% - - -
Total Cost 59,160 19,513 26,592 58,377 -5,119 12,846 17,182 20.09%
-
Net Worth 65,426 107,041 83,893 80,332 0 -48,768 -45,600 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/06/00 CAGR
Net Worth 65,426 107,041 83,893 80,332 0 -48,768 -45,600 -
NOSH 99,056 98,838 98,698 97,966 40,000 39,973 40,000 14.37%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/06/00 CAGR
NP Margin -240.39% -48.12% 9.75% 3.89% 0.00% -13.57% 0.00% -
ROE -63.86% -5.92% 3.42% 8.57% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/06/00 CAGR
RPS 17.55 13.33 29.85 62.00 0.00 28.30 42.95 -12.41%
EPS -42.18 -6.41 2.91 7.02 12.80 -98.17 -50.11 -2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6605 1.083 0.85 0.82 0.00 -1.22 -1.14 -
Adjusted Per Share Value based on latest NOSH - 97,966
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/06/00 CAGR
RPS 0.22 0.17 0.38 0.79 0.00 0.15 0.22 0.00%
EPS -0.54 -0.08 0.04 0.09 0.07 -0.51 -0.26 11.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0138 0.0108 0.0104 0.00 -0.0063 -0.0059 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/06/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 28/09/01 30/06/00 -
Price 0.19 0.27 0.52 1.09 2.40 2.40 5.95 -
P/RPS 1.08 2.03 1.74 1.76 0.00 8.48 13.85 -31.46%
P/EPS -0.45 -4.21 17.86 15.52 18.75 -2.44 -11.87 -38.40%
EY -221.99 -23.75 5.60 6.44 5.33 -40.90 -8.42 62.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.61 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/09/01 30/06/00 CAGR
Date 30/04/07 30/05/06 27/05/05 - 28/05/03 30/11/01 30/08/00 -
Price 0.18 0.25 0.50 0.00 2.40 2.40 5.30 -
P/RPS 1.03 1.88 1.67 0.00 0.00 8.48 12.34 -30.76%
P/EPS -0.43 -3.90 17.18 0.00 18.75 -2.44 -10.58 -37.76%
EY -234.32 -25.65 5.82 0.00 5.33 -40.90 -9.45 60.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.59 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