Highlights

[LYC] QoQ Cumulative 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 -     2.82%    YoY -     55.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 31,211 18,806 9,050 43,193 34,617 19,444 8,676 134.60%
  QoQ % 65.96% 107.80% -79.05% 24.77% 78.03% 124.11% -
  Horiz. % 359.74% 216.76% 104.31% 497.84% 399.00% 224.11% 100.00%
PBT -1,706 -948 -75 -915 -1,146 -1,464 -1,044 38.69%
  QoQ % -79.96% -1,164.00% 91.80% 20.16% 21.72% -40.23% -
  Horiz. % 163.41% 90.80% 7.18% 87.64% 109.77% 140.23% 100.00%
Tax -166 -1 -1 -349 -29 0 0 -
  QoQ % -16,500.00% 0.00% 99.71% -1,103.45% 0.00% 0.00% -
  Horiz. % 572.41% 3.45% 3.45% 1,203.45% 100.00% - -
NP -1,872 -949 -76 -1,264 -1,175 -1,464 -1,044 47.54%
  QoQ % -97.26% -1,148.68% 93.99% -7.57% 19.74% -40.23% -
  Horiz. % 179.31% 90.90% 7.28% 121.07% 112.55% 140.23% 100.00%
NP to SH -1,611 -791 27 -1,204 -1,239 -1,534 -1,032 34.53%
  QoQ % -103.67% -3,029.63% 102.24% 2.82% 19.23% -48.64% -
  Horiz. % 156.10% 76.65% -2.62% 116.67% 120.06% 148.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 33,083 19,755 9,126 44,457 35,792 20,908 9,720 126.10%
  QoQ % 67.47% 116.47% -79.47% 24.21% 71.19% 115.10% -
  Horiz. % 340.36% 203.24% 93.89% 457.38% 368.23% 215.10% 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 -16.40 % -8.00 % 0.24 % -10.83 % -11.17 % -17.20 % -12.00 % 23.13%
  QoQ % -105.00% -3,433.33% 102.22% 3.04% 35.06% -43.33% -
  Horiz. % 136.67% 66.67% -2.00% 90.25% 93.08% 143.33% 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 15.89 9.51 4.89 23.32 18.72 10.90 5.04 114.86%
  QoQ % 67.09% 94.48% -79.03% 24.57% 71.74% 116.27% -
  Horiz. % 315.28% 188.69% 97.02% 462.70% 371.43% 216.27% 100.00%
EPS -0.82 -0.40 0.00 -0.65 -0.67 -0.86 -0.60 23.13%
  QoQ % -105.00% 0.00% 0.00% 2.99% 22.09% -43.33% -
  Horiz. % 136.67% 66.67% -0.00% 108.33% 111.67% 143.33% 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 9.61 5.79 2.79 13.30 10.66 5.99 2.67 134.68%
  QoQ % 65.98% 107.53% -79.02% 24.77% 77.96% 124.34% -
  Horiz. % 359.93% 216.85% 104.49% 498.13% 399.25% 224.34% 100.00%
EPS -0.50 -0.24 0.01 -0.37 -0.38 -0.47 -0.32 34.62%
  QoQ % -108.33% -2,500.00% 102.70% 2.63% 19.15% -46.88% -
  Horiz. % 156.25% 75.00% -3.12% 115.62% 118.75% 146.88% 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 0.64 1.10 1.88 -
  QoQ % 0.00% 0.00% 0.00% -46.87% -41.82% -41.49% -
  Horiz. % 0.00% 0.00% 0.00% 18.09% 34.04% 58.51% 100.00%
P/EPS 0.00 0.00 0.00 -12.31 -17.91 -13.95 -15.83 -
  QoQ % 0.00% 0.00% 0.00% 31.27% -28.39% 11.88% -
  Horiz. % -0.00% -0.00% -0.00% 77.76% 113.14% 88.12% 100.00%
EY 0.00 0.00 0.00 -8.13 -5.58 -7.17 -6.32 -
  QoQ % 0.00% 0.00% 0.00% -45.70% 22.18% -13.45% -
  Horiz. % -0.00% -0.00% -0.00% 128.64% 88.29% 113.45% 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 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 0.53 1.10 1.69 -
  QoQ % 0.00% 0.00% 0.00% -22.64% -51.82% -34.91% -
  Horiz. % 0.00% 0.00% 0.00% 24.26% 31.36% 65.09% 100.00%
P/EPS 0.00 0.00 0.00 -14.62 -14.93 -13.95 -14.17 -
  QoQ % 0.00% 0.00% 0.00% 2.08% -7.03% 1.55% -
  Horiz. % -0.00% -0.00% -0.00% 103.18% 105.36% 98.45% 100.00%
EY 0.00 0.00 0.00 -6.84 -6.70 -7.17 -7.06 -
  QoQ % 0.00% 0.00% 0.00% -2.09% 6.56% -1.56% -
  Horiz. % -0.00% -0.00% -0.00% 96.88% 94.90% 101.56% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers