Highlights

[LYC] QoQ Annualized Quarter Result on 2019-03-31 [#4]

Stock [LYC]: MEXTER TECHNOLOGY BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -21.58%    YoY -     -14.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 10,744 7,603 6,844 20,812 18,976 18,175 18,377 -30.15%
  QoQ % 41.31% 11.09% -67.12% 9.68% 4.41% -1.10% -
  Horiz. % 58.46% 41.37% 37.24% 113.25% 103.26% 98.90% 100.00%
PBT -6,368 -7,525 -7,049 -6,102 -6,356 -5,388 -3,946 37.69%
  QoQ % 15.38% -6.75% -15.52% 4.00% -17.97% -36.52% -
  Horiz. % 161.35% 190.67% 178.61% 154.61% 161.05% 136.52% 100.00%
Tax 8 1,628 2,253 8 8 -54 5 31.14%
  QoQ % -99.51% -27.75% 28,066.66% 0.00% 114.81% -1,112.56% -
  Horiz. % 150.01% 30,526.91% 42,252.63% 150.01% 150.01% -1,012.56% 100.00%
NP -6,360 -5,897 -4,796 -6,094 -6,348 -5,442 -3,941 37.70%
  QoQ % -7.85% -22.96% 21.30% 4.00% -16.65% -38.08% -
  Horiz. % 161.37% 149.62% 121.68% 154.62% 161.06% 138.08% 100.00%
NP to SH -6,172 -5,881 -4,837 -6,144 -5,952 -5,153 -3,480 46.67%
  QoQ % -4.95% -21.58% 21.27% -3.23% -15.51% -48.07% -
  Horiz. % 177.36% 168.99% 139.00% 176.55% 171.03% 148.07% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,104 13,500 11,640 26,906 25,324 23,617 22,318 -16.30%
  QoQ % 26.70% 15.98% -56.74% 6.25% 7.23% 5.82% -
  Horiz. % 76.64% 60.49% 52.15% 120.55% 113.47% 105.82% 100.00%
Net Worth 22,740 22,740 25,989 25,989 18,373 20,663 21,773 2.95%
  QoQ % 0.00% -12.50% 0.00% 41.45% -11.08% -5.10% -
  Horiz. % 104.44% 104.44% 119.36% 119.36% 84.39% 94.90% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 22,740 22,740 25,989 25,989 18,373 20,663 21,773 2.95%
  QoQ % 0.00% -12.50% 0.00% 41.45% -11.08% -5.10% -
  Horiz. % 104.44% 104.44% 119.36% 119.36% 84.39% 94.90% 100.00%
NOSH 324,864 324,864 324,864 324,864 262,481 258,290 241,924 21.78%
  QoQ % 0.00% 0.00% 0.00% 23.77% 1.62% 6.76% -
  Horiz. % 134.28% 134.28% 134.28% 134.28% 108.50% 106.76% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -59.20 % -77.56 % -70.08 % -29.28 % -33.45 % -29.94 % -21.45 % 97.12%
  QoQ % 23.67% -10.67% -139.34% 12.47% -11.72% -39.58% -
  Horiz. % 275.99% 361.59% 326.71% 136.50% 155.94% 139.58% 100.00%
ROE -27.14 % -25.86 % -18.61 % -23.64 % -32.39 % -24.94 % -15.98 % 42.49%
  QoQ % -4.95% -38.96% 21.28% 27.01% -29.87% -56.07% -
  Horiz. % 169.84% 161.83% 116.46% 147.93% 202.69% 156.07% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.31 2.34 2.11 6.41 7.23 7.04 7.60 -42.63%
  QoQ % 41.45% 10.90% -67.08% -11.34% 2.70% -7.37% -
  Horiz. % 43.55% 30.79% 27.76% 84.34% 95.13% 92.63% 100.00%
EPS -1.88 -1.97 -1.63 -2.06 -2.28 -2.30 -1.57 12.80%
  QoQ % 4.57% -20.86% 20.87% 9.65% 0.87% -46.50% -
  Horiz. % 119.75% 125.48% 103.82% 131.21% 145.22% 146.50% 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 0.0700 0.0700 0.0800 0.0800 0.0700 0.0800 0.0900 -15.46%
  QoQ % 0.00% -12.50% 0.00% 14.29% -12.50% -11.11% -
  Horiz. % 77.78% 77.78% 88.89% 88.89% 77.78% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.31 2.34 2.11 6.41 5.84 5.59 5.66 -30.14%
  QoQ % 41.45% 10.90% -67.08% 9.76% 4.47% -1.24% -
  Horiz. % 58.48% 41.34% 37.28% 113.25% 103.18% 98.76% 100.00%
EPS -1.88 -1.97 -1.63 -2.06 -1.83 -1.59 -1.07 45.76%
  QoQ % 4.57% -20.86% 20.87% -12.57% -15.09% -48.60% -
  Horiz. % 175.70% 184.11% 152.34% 192.52% 171.03% 148.60% 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 0.0700 0.0700 0.0800 0.0800 0.0566 0.0636 0.0670 2.97%
  QoQ % 0.00% -12.50% 0.00% 41.34% -11.01% -5.07% -
  Horiz. % 104.48% 104.48% 119.40% 119.40% 84.48% 94.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3150 0.3250 0.3850 0.4350 0.3600 0.3900 0.5800 -
P/RPS 9.52 13.89 18.27 6.79 4.98 5.54 7.64 15.84%
  QoQ % -31.46% -23.97% 169.07% 36.35% -10.11% -27.49% -
  Horiz. % 124.61% 181.81% 239.14% 88.87% 65.18% 72.51% 100.00%
P/EPS -16.58 -17.95 -25.86 -23.00 -15.88 -19.55 -40.32 -44.79%
  QoQ % 7.63% 30.59% -12.43% -44.84% 18.77% 51.51% -
  Horiz. % 41.12% 44.52% 64.14% 57.04% 39.38% 48.49% 100.00%
EY -6.03 -5.57 -3.87 -4.35 -6.30 -5.12 -2.48 81.11%
  QoQ % -8.26% -43.93% 11.03% 30.95% -23.05% -106.45% -
  Horiz. % 243.15% 224.60% 156.05% 175.40% 254.03% 206.45% 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 4.50 4.64 4.81 5.44 5.14 4.88 6.44 -21.31%
  QoQ % -3.02% -3.53% -11.58% 5.84% 5.33% -24.22% -
  Horiz. % 69.88% 72.05% 74.69% 84.47% 79.81% 75.78% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 23/05/19 22/02/19 19/11/18 24/08/18 21/05/18 26/02/18 -
Price 0.3050 0.3500 0.3450 0.4500 0.3900 0.3900 0.5500 -
P/RPS 9.22 14.95 16.38 7.02 5.39 5.54 7.24 17.54%
  QoQ % -38.33% -8.73% 133.33% 30.24% -2.71% -23.48% -
  Horiz. % 127.35% 206.49% 226.24% 96.96% 74.45% 76.52% 100.00%
P/EPS -16.05 -19.33 -23.17 -23.79 -17.20 -19.55 -38.24 -44.03%
  QoQ % 16.97% 16.57% 2.61% -38.31% 12.02% 48.88% -
  Horiz. % 41.97% 50.55% 60.59% 62.21% 44.98% 51.12% 100.00%
EY -6.23 -5.17 -4.32 -4.20 -5.81 -5.12 -2.62 78.44%
  QoQ % -20.50% -19.68% -2.86% 27.71% -13.48% -95.42% -
  Horiz. % 237.79% 197.33% 164.89% 160.31% 221.76% 195.42% 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 4.36 5.00 4.31 5.63 5.57 4.88 6.11 -20.20%
  QoQ % -12.80% 16.01% -23.45% 1.08% 14.14% -20.13% -
  Horiz. % 71.36% 81.83% 70.54% 92.14% 91.16% 79.87% 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.
 


 

215  325  549  1170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 DRBHCOM 2.55-0.40 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.35-0.015 
 IWCITY 0.935-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers