Highlights

[LYC] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [LYC]: MEXTER TECHNOLOGY BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     27.12%    YoY -     55.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 41,614 37,612 36,200 43,193 46,156 38,888 34,704 12.86%
  QoQ % 10.64% 3.90% -16.19% -6.42% 18.69% 12.06% -
  Horiz. % 119.91% 108.38% 104.31% 124.46% 133.00% 112.06% 100.00%
PBT -2,274 -1,896 -300 -915 -1,528 -2,928 -4,176 -33.28%
  QoQ % -19.97% -532.00% 67.21% 40.12% 47.81% 29.89% -
  Horiz. % 54.47% 45.40% 7.18% 21.91% 36.59% 70.11% 100.00%
Tax -221 -2 -4 -349 -38 0 0 -
  QoQ % -10,966.70% 50.00% 98.85% -802.60% 0.00% 0.00% -
  Horiz. % 572.43% 5.17% 10.35% 902.60% 100.00% - -
NP -2,496 -1,898 -304 -1,264 -1,566 -2,928 -4,176 -29.02%
  QoQ % -31.51% -524.34% 75.95% 19.32% 46.49% 29.89% -
  Horiz. % 59.77% 45.45% 7.28% 30.27% 37.52% 70.11% 100.00%
NP to SH -2,148 -1,582 108 -1,204 -1,652 -3,068 -4,128 -35.28%
  QoQ % -35.78% -1,564.81% 108.97% 27.12% 46.15% 25.68% -
  Horiz. % 52.03% 38.32% -2.62% 29.17% 40.02% 74.32% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 44,110 39,510 36,504 44,457 47,722 41,816 38,880 8.77%
  QoQ % 11.64% 8.23% -17.89% -6.84% 14.13% 7.55% -
  Horiz. % 113.45% 101.62% 93.89% 114.34% 122.74% 107.55% 100.00%
Net Worth 9,823 9,887 11,113 11,113 11,095 8,918 8,599 9.26%
  QoQ % -0.65% -11.03% 0.00% 0.17% 24.41% 3.70% -
  Horiz. % 114.22% 114.97% 129.23% 129.23% 129.02% 103.70% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 9,823 9,887 11,113 11,113 11,095 8,918 8,599 9.26%
  QoQ % -0.65% -11.03% 0.00% 0.17% 24.41% 3.70% -
  Horiz. % 114.22% 114.97% 129.23% 129.23% 129.02% 103.70% 100.00%
NOSH 196,463 197,749 185,230 185,230 184,925 178,372 171,999 9.26%
  QoQ % -0.65% 6.76% 0.00% 0.17% 3.67% 3.70% -
  Horiz. % 114.22% 114.97% 107.69% 107.69% 107.51% 103.70% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -6.00 % -5.05 % -0.84 % -2.93 % -3.39 % -7.53 % -12.03 % -37.08%
  QoQ % -18.81% -501.19% 71.33% 13.57% 54.98% 37.41% -
  Horiz. % 49.88% 41.98% 6.98% 24.36% 28.18% 62.59% 100.00%
ROE -21.87 % -16.00 % 0.97 % -10.83 % -14.89 % -34.40 % -48.00 % -40.76%
  QoQ % -36.69% -1,749.48% 108.96% 27.27% 56.72% 28.33% -
  Horiz. % 45.56% 33.33% -2.02% 22.56% 31.02% 71.67% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.18 19.02 19.54 23.32 24.96 21.80 20.18 3.27%
  QoQ % 11.36% -2.66% -16.21% -6.57% 14.50% 8.03% -
  Horiz. % 104.96% 94.25% 96.83% 115.56% 123.69% 108.03% 100.00%
EPS -1.09 -0.80 0.00 -0.65 -0.89 -1.72 -2.40 -40.89%
  QoQ % -36.25% 0.00% 0.00% 26.97% 48.26% 28.33% -
  Horiz. % 45.42% 33.33% -0.00% 27.08% 37.08% 71.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0500 0.0500 0.0600 0.0600 0.0600 0.0500 0.0500 -
  QoQ % 0.00% -16.67% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 100.00% 100.00% 120.00% 120.00% 120.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.81 11.58 11.14 13.30 14.21 11.97 10.68 12.88%
  QoQ % 10.62% 3.95% -16.24% -6.40% 18.71% 12.08% -
  Horiz. % 119.94% 108.43% 104.31% 124.53% 133.05% 112.08% 100.00%
EPS -0.66 -0.49 0.03 -0.37 -0.51 -0.94 -1.27 -35.34%
  QoQ % -34.69% -1,733.33% 108.11% 27.45% 45.74% 25.98% -
  Horiz. % 51.97% 38.58% -2.36% 29.13% 40.16% 74.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0302 0.0304 0.0342 0.0342 0.0342 0.0275 0.0265 9.10%
  QoQ % -0.66% -11.11% 0.00% 0.00% 24.36% 3.77% -
  Horiz. % 113.96% 114.72% 129.06% 129.06% 129.06% 103.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.0650 0.0850 0.1250 0.0800 0.1200 0.1200 0.0950 -
P/RPS 0.00 0.00 0.00 0.34 0.48 0.55 0.47 -
  QoQ % 0.00% 0.00% 0.00% -29.17% -12.73% 17.02% -
  Horiz. % 0.00% 0.00% 0.00% 72.34% 102.13% 117.02% 100.00%
P/EPS 0.00 0.00 0.00 -12.31 -13.43 -6.98 -3.96 -
  QoQ % 0.00% 0.00% 0.00% 8.34% -92.41% -76.26% -
  Horiz. % -0.00% -0.00% -0.00% 310.86% 339.14% 176.26% 100.00%
EY 0.00 0.00 0.00 -8.13 -7.44 -14.33 -25.26 -
  QoQ % 0.00% 0.00% 0.00% -9.27% 48.08% 43.27% -
  Horiz. % -0.00% -0.00% -0.00% 32.19% 29.45% 56.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 1.33 2.00 2.40 1.90 -
  QoQ % 0.00% 0.00% 0.00% -33.50% -16.67% 26.32% -
  Horiz. % 0.00% 0.00% 0.00% 70.00% 105.26% 126.32% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 28/05/15 26/02/15 27/11/14 27/08/14 28/05/14 -
Price 0.0800 0.0550 0.0950 0.0950 0.1000 0.1200 0.0850 -
P/RPS 0.00 0.00 0.00 0.41 0.40 0.55 0.42 -
  QoQ % 0.00% 0.00% 0.00% 2.50% -27.27% 30.95% -
  Horiz. % 0.00% 0.00% 0.00% 97.62% 95.24% 130.95% 100.00%
P/EPS 0.00 0.00 0.00 -14.62 -11.19 -6.98 -3.54 -
  QoQ % 0.00% 0.00% 0.00% -30.65% -60.32% -97.18% -
  Horiz. % -0.00% -0.00% -0.00% 412.99% 316.10% 197.18% 100.00%
EY 0.00 0.00 0.00 -6.84 -8.93 -14.33 -28.24 -
  QoQ % 0.00% 0.00% 0.00% 23.40% 37.68% 49.26% -
  Horiz. % -0.00% -0.00% -0.00% 24.22% 31.62% 50.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 1.58 1.67 2.40 1.70 -
  QoQ % 0.00% 0.00% 0.00% -5.39% -30.42% 41.18% -
  Horiz. % 0.00% 0.00% 0.00% 92.94% 98.24% 141.18% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers