[MTEAM] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MTEAM] MAJOR TEAM HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 2.72%
YoY- 42.21%
Quarter Report
Latest QR
Upcoming QR
MTEAM's Result
MTEAM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 5,106 9,863 10,560 16,565 6,938 18,708 17,380 -18.45%
PBT -7,036 -3,888 -6,743 -9,253 -7,530 -6,195 -44,004 -26.30%
Tax 0 -9 0 1,000 1,077 409 2,224 -
NP -7,036 -3,897 -6,743 -8,253 -6,453 -5,786 -41,780 -25.66%
-
NP to SH -7,036 -3,897 -6,743 -8,253 -6,453 -5,786 -41,780 -25.66%
-
Tax Rate - - - - - - - -
Total Cost 12,142 13,760 17,303 24,818 13,391 24,494 59,160 -23.17%
-
Net Worth 28,409 35,159 0 45,316 53,065 59,532 65,426 -12.96%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 28,409 35,159 0 45,316 53,065 59,532 65,426 -12.96%
NOSH 98,713 98,930 98,939 98,514 98,910 98,891 99,056 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -137.80% -39.51% -63.85% -49.82% -93.01% -30.93% -240.39% -
ROE -24.77% -11.08% 0.00% -18.21% -12.16% -9.72% -63.86% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.17 9.97 10.67 16.81 7.01 18.92 17.55 -18.41%
EPS -7.13 -3.94 -6.82 -8.38 -6.52 -5.85 -42.18 -25.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2878 0.3554 0.00 0.46 0.5365 0.602 0.6605 -12.91%
Adjusted Per Share Value based on latest NOSH - 98,930
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.07 0.13 0.14 0.21 0.09 0.24 0.22 -17.36%
EPS -0.09 -0.05 -0.09 -0.11 -0.08 -0.07 -0.54 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0045 0.00 0.0059 0.0069 0.0077 0.0085 -12.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.12 0.15 0.10 0.16 0.08 0.19 0.19 -
P/RPS 2.32 1.50 0.94 0.95 1.14 1.00 1.08 13.57%
P/EPS -1.68 -3.81 -1.47 -1.91 -1.23 -3.25 -0.45 24.52%
EY -59.40 -26.26 -68.15 -52.36 -81.55 -30.79 -221.99 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.00 0.35 0.15 0.32 0.29 6.36%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 31/05/12 30/05/11 25/05/10 12/05/09 30/05/08 30/04/07 -
Price 0.14 0.13 0.09 0.14 0.09 0.20 0.18 -
P/RPS 2.71 1.30 0.84 0.83 1.28 1.06 1.03 17.47%
P/EPS -1.96 -3.30 -1.32 -1.67 -1.38 -3.42 -0.43 28.73%
EY -50.91 -30.30 -75.73 -59.84 -72.49 -29.25 -234.32 -22.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.37 0.00 0.30 0.17 0.33 0.27 10.43%

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