Highlights

[MYTECH] QoQ Annualized Quarter Result on 2014-03-31 [#4]

Stock [MYTECH]: MYTECH GROUP BERHAD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -749.17%    YoY -     -849.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,590 10,668 12,732 10,494 10,384 9,824 9,284 9.15%
  QoQ % -0.72% -16.21% 21.33% 1.06% 5.70% 5.82% -
  Horiz. % 114.07% 114.91% 137.14% 113.03% 111.85% 105.82% 100.00%
PBT 3,582 3,062 3,508 -3,042 941 -44 -1,024 -
  QoQ % 17.00% -12.71% 215.32% -423.16% 2,239.39% 95.70% -
  Horiz. % -349.87% -299.02% -342.58% 297.07% -91.93% 4.30% 100.00%
Tax -72 -98 -96 566 4 52 152 -
  QoQ % 26.53% -2.08% -116.96% 14,050.00% -92.31% -65.79% -
  Horiz. % -47.37% -64.47% -63.16% 372.37% 2.63% 34.21% 100.00%
NP 3,510 2,964 3,412 -2,476 945 8 -872 -
  QoQ % 18.44% -13.13% 237.80% -361.92% 11,716.66% 100.92% -
  Horiz. % -402.60% -339.91% -391.28% 283.94% -108.41% -0.92% 100.00%
NP to SH 4,076 4,686 8,244 -6,114 -720 -1,316 -1,916 -
  QoQ % -13.02% -43.16% 234.84% -749.17% 45.29% 31.32% -
  Horiz. % -212.73% -244.57% -430.27% 319.10% 37.58% 68.68% 100.00%
Tax Rate 2.01 % 3.20 % 2.74 % - % -0.42 % - % - % -
  QoQ % -37.19% 16.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -478.57% -761.90% -652.38% 0.00% 100.00% - -
Total Cost 7,080 7,704 9,320 12,970 9,438 9,816 10,156 -21.33%
  QoQ % -8.10% -17.34% -28.14% 37.41% -3.84% -3.35% -
  Horiz. % 69.71% 75.86% 91.77% 127.71% 92.94% 96.65% 100.00%
Net Worth 28,194 26,852 26,404 24,166 29,537 28,642 28,642 -1.04%
  QoQ % 5.00% 1.69% 9.26% -18.18% 3.13% 0.00% -
  Horiz. % 98.44% 93.75% 92.19% 84.38% 103.13% 100.00% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
30/09/06 30/09/14 31/03/06 31/03/14 31/12/13 30/09/05 30/06/05 CAGR
Net Worth 28,194 26,852 26,404 24,166 29,537 28,642 28,642 -1.04%
  QoQ % 5.00% 1.69% 9.26% -18.18% 3.13% 0.00% -
  Horiz. % 98.44% 93.75% 92.19% 84.38% 103.13% 100.00% 100.00%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 33.15 % 27.78 % 26.80 % -23.59 % 9.10 % 0.08 % -9.39 % -
  QoQ % 19.33% 3.66% 213.61% -359.23% 11,275.00% 100.85% -
  Horiz. % -353.04% -295.85% -285.41% 251.22% -96.91% -0.85% 100.00%
ROE 14.46 % 17.45 % 31.22 % -25.30 % -2.44 % -4.59 % -6.69 % -
  QoQ % -17.13% -44.11% 223.40% -936.89% 46.84% 31.39% -
  Horiz. % -216.14% -260.84% -466.67% 378.18% 36.47% 68.61% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.66 23.84 28.45 23.45 23.20 21.95 20.74 9.15%
  QoQ % -0.76% -16.20% 21.32% 1.08% 5.69% 5.83% -
  Horiz. % 114.08% 114.95% 137.17% 113.07% 111.86% 105.83% 100.00%
EPS 9.11 10.48 18.44 -13.66 -1.61 -2.94 -4.28 -
  QoQ % -13.07% -43.17% 234.99% -748.45% 45.24% 31.31% -
  Horiz. % -212.85% -244.86% -430.84% 319.16% 37.62% 68.69% 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 0.6300 0.6000 0.5900 0.5400 0.6600 0.6400 0.6400 -1.04%
  QoQ % 5.00% 1.69% 9.26% -18.18% 3.13% 0.00% -
  Horiz. % 98.44% 93.75% 92.19% 84.38% 103.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 223,767
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.73 4.77 5.69 4.69 4.64 4.39 4.15 9.09%
  QoQ % -0.84% -16.17% 21.32% 1.08% 5.69% 5.78% -
  Horiz. % 113.98% 114.94% 137.11% 113.01% 111.81% 105.78% 100.00%
EPS 1.82 2.09 3.68 -2.73 -0.32 -0.59 -0.86 -
  QoQ % -12.92% -43.21% 234.80% -753.13% 45.76% 31.40% -
  Horiz. % -211.63% -243.02% -427.91% 317.44% 37.21% 68.60% 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 0.1260 0.1200 0.1180 0.1080 0.1320 0.1280 0.1280 -1.04%
  QoQ % 5.00% 1.69% 9.26% -18.18% 3.12% 0.00% -
  Horiz. % 98.44% 93.75% 92.19% 84.38% 103.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.4650 0.4300 0.5000 0.4150 0.4200 0.4450 0.4600 -
P/RPS 1.96 1.80 1.76 1.77 1.81 2.03 2.22 -7.95%
  QoQ % 8.89% 2.27% -0.56% -2.21% -10.84% -8.56% -
  Horiz. % 88.29% 81.08% 79.28% 79.73% 81.53% 91.44% 100.00%
P/EPS 5.11 4.11 2.71 -3.04 -26.11 -15.13 -10.74 -
  QoQ % 24.33% 51.66% 189.14% 88.36% -72.57% -40.88% -
  Horiz. % -47.58% -38.27% -25.23% 28.31% 243.11% 140.88% 100.00%
EY 19.59 24.35 36.84 -32.92 -3.83 -6.61 -9.31 -
  QoQ % -19.55% -33.90% 211.91% -759.53% 42.06% 29.00% -
  Horiz. % -210.42% -261.55% -395.70% 353.60% 41.14% 71.00% 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 0.74 0.72 0.85 0.77 0.64 0.70 0.72 1.84%
  QoQ % 2.78% -15.29% 10.39% 20.31% -8.57% -2.78% -
  Horiz. % 102.78% 100.00% 118.06% 106.94% 88.89% 97.22% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 25/11/14 26/08/14 28/05/14 25/02/14 26/11/13 20/08/13 -
Price 0.4800 0.4900 0.4300 0.4500 0.4150 0.4200 0.4650 -
P/RPS 2.03 2.06 1.51 1.92 1.79 1.91 2.24 -6.34%
  QoQ % -1.46% 36.42% -21.35% 7.26% -6.28% -14.73% -
  Horiz. % 90.62% 91.96% 67.41% 85.71% 79.91% 85.27% 100.00%
P/EPS 5.27 4.68 2.33 -3.29 -25.80 -14.28 -10.86 -
  QoQ % 12.61% 100.86% 170.82% 87.25% -80.67% -31.49% -
  Horiz. % -48.53% -43.09% -21.45% 30.29% 237.57% 131.49% 100.00%
EY 18.97 21.37 42.84 -30.36 -3.88 -7.00 -9.21 -
  QoQ % -11.23% -50.12% 241.11% -682.47% 44.57% 24.00% -
  Horiz. % -205.97% -232.03% -465.15% 329.64% 42.13% 76.00% 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 0.76 0.82 0.73 0.83 0.63 0.66 0.73 2.71%
  QoQ % -7.32% 12.33% -12.05% 31.75% -4.55% -9.59% -
  Horiz. % 104.11% 112.33% 100.00% 113.70% 86.30% 90.41% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS