Highlights

[LYC] QoQ Cumulative Quarter Result on 2018-03-31 [#4]

Stock [LYC]: MEXTER TECHNOLOGY BHD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -97.43%    YoY -     -170.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 5,133 10,406 4,744 18,175 13,783 9,109 4,309 12.34%
  QoQ % -50.67% 119.35% -73.90% 31.87% 51.31% 111.39% -
  Horiz. % 119.12% 241.49% 110.10% 421.79% 319.87% 211.39% 100.00%
PBT -5,287 -3,051 -1,589 -5,388 -2,960 -1,902 -1,069 189.44%
  QoQ % -73.29% -92.01% 70.51% -82.03% -55.63% -77.92% -
  Horiz. % 494.57% 285.41% 148.64% 504.02% 276.89% 177.92% 100.00%
Tax 1,690 4 2 -54 4 4 2 8,728.90%
  QoQ % 42,150.00% 100.00% 103.70% -1,450.00% 0.00% 100.00% -
  Horiz. % 84,500.00% 200.00% 100.00% -2,700.00% 200.00% 200.00% 100.00%
NP -3,597 -3,047 -1,587 -5,442 -2,956 -1,898 -1,067 124.33%
  QoQ % -18.05% -92.00% 70.84% -84.10% -55.74% -77.88% -
  Horiz. % 337.11% 285.57% 148.73% 510.03% 277.04% 177.88% 100.00%
NP to SH -3,628 -3,072 -1,488 -5,153 -2,610 -1,611 -925 148.09%
  QoQ % -18.10% -106.45% 71.12% -97.43% -62.01% -74.16% -
  Horiz. % 392.22% 332.11% 160.86% 557.08% 282.16% 174.16% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,730 13,453 6,331 23,617 16,739 11,007 5,376 38.03%
  QoQ % -35.11% 112.49% -73.19% 41.09% 52.08% 104.74% -
  Horiz. % 162.39% 250.24% 117.76% 439.30% 311.37% 204.74% 100.00%
Net Worth 25,989 25,989 18,373 20,663 21,773 11,807 8,043 118.09%
  QoQ % 0.00% 41.45% -11.08% -5.10% 84.40% 46.80% -
  Horiz. % 323.11% 323.11% 228.43% 256.89% 270.69% 146.80% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 25,989 25,989 18,373 20,663 21,773 11,807 8,043 118.09%
  QoQ % 0.00% 41.45% -11.08% -5.10% 84.40% 46.80% -
  Horiz. % 323.11% 323.11% 228.43% 256.89% 270.69% 146.80% 100.00%
NOSH 324,864 324,864 262,481 258,290 241,924 196,794 201,086 37.56%
  QoQ % 0.00% 23.77% 1.62% 6.76% 22.93% -2.13% -
  Horiz. % 161.55% 161.55% 130.53% 128.45% 120.31% 97.87% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -70.08 % -29.28 % -33.45 % -29.94 % -21.45 % -20.84 % -24.76 % 99.71%
  QoQ % -139.34% 12.47% -11.72% -39.58% -2.93% 15.83% -
  Horiz. % 283.04% 118.26% 135.10% 120.92% 86.63% 84.17% 100.00%
ROE -13.96 % -11.82 % -8.10 % -24.94 % -11.99 % -13.64 % -11.50 % 13.76%
  QoQ % -18.10% -45.93% 67.52% -108.01% 12.10% -18.61% -
  Horiz. % 121.39% 102.78% 70.43% 216.87% 104.26% 118.61% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.58 3.20 1.81 7.04 5.70 4.63 2.14 -18.27%
  QoQ % -50.62% 76.80% -74.29% 23.51% 23.11% 116.36% -
  Horiz. % 73.83% 149.53% 84.58% 328.97% 266.36% 216.36% 100.00%
EPS -1.22 -1.03 -0.57 -2.30 -1.18 -0.75 -0.46 91.26%
  QoQ % -18.45% -80.70% 75.22% -94.92% -57.33% -63.04% -
  Horiz. % 265.22% 223.91% 123.91% 500.00% 256.52% 163.04% 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 0.0800 0.0800 0.0700 0.0800 0.0900 0.0600 0.0400 58.54%
  QoQ % 0.00% 14.29% -12.50% -11.11% 50.00% 50.00% -
  Horiz. % 200.00% 200.00% 175.00% 200.00% 225.00% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.58 3.20 1.46 5.59 4.24 2.80 1.33 12.13%
  QoQ % -50.62% 119.18% -73.88% 31.84% 51.43% 110.53% -
  Horiz. % 118.80% 240.60% 109.77% 420.30% 318.80% 210.53% 100.00%
EPS -1.22 -1.03 -0.46 -1.59 -0.80 -0.50 -0.28 166.05%
  QoQ % -18.45% -123.91% 71.07% -98.75% -60.00% -78.57% -
  Horiz. % 435.71% 367.86% 164.29% 567.86% 285.71% 178.57% 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 0.0800 0.0800 0.0566 0.0636 0.0670 0.0363 0.0248 117.85%
  QoQ % 0.00% 41.34% -11.01% -5.07% 84.57% 46.37% -
  Horiz. % 322.58% 322.58% 228.23% 256.45% 270.16% 146.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3850 0.4350 0.3600 0.3900 0.5800 0.4100 0.2450 -
P/RPS 24.37 13.58 19.92 5.54 10.18 8.86 11.43 65.43%
  QoQ % 79.46% -31.83% 259.57% -45.58% 14.90% -22.48% -
  Horiz. % 213.21% 118.81% 174.28% 48.47% 89.06% 77.52% 100.00%
P/EPS -34.47 -46.00 -63.50 -19.55 -53.76 -50.08 -53.26 -25.12%
  QoQ % 25.07% 27.56% -224.81% 63.63% -7.35% 5.97% -
  Horiz. % 64.72% 86.37% 119.23% 36.71% 100.94% 94.03% 100.00%
EY -2.90 -2.17 -1.57 -5.12 -1.86 -2.00 -1.88 33.40%
  QoQ % -33.64% -38.22% 69.34% -175.27% 7.00% -6.38% -
  Horiz. % 154.26% 115.43% 83.51% 272.34% 98.94% 106.38% 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 4.81 5.44 5.14 4.88 6.44 6.83 6.13 -14.89%
  QoQ % -11.58% 5.84% 5.33% -24.22% -5.71% 11.42% -
  Horiz. % 78.47% 88.74% 83.85% 79.61% 105.06% 111.42% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 19/11/18 24/08/18 21/05/18 26/02/18 28/11/17 24/08/17 -
Price 0.3450 0.4500 0.3900 0.3900 0.5500 0.5400 0.3400 -
P/RPS 21.83 14.05 21.58 5.54 9.65 11.67 15.87 23.61%
  QoQ % 55.37% -34.89% 289.53% -42.59% -17.31% -26.47% -
  Horiz. % 137.56% 88.53% 135.98% 34.91% 60.81% 73.53% 100.00%
P/EPS -30.89 -47.59 -68.80 -19.55 -50.98 -65.96 -73.91 -44.01%
  QoQ % 35.09% 30.83% -251.92% 61.65% 22.71% 10.76% -
  Horiz. % 41.79% 64.39% 93.09% 26.45% 68.98% 89.24% 100.00%
EY -3.24 -2.10 -1.45 -5.12 -1.96 -1.52 -1.35 78.97%
  QoQ % -54.29% -44.83% 71.68% -161.22% -28.95% -12.59% -
  Horiz. % 240.00% 155.56% 107.41% 379.26% 145.19% 112.59% 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 4.31 5.63 5.57 4.88 6.11 9.00 8.50 -36.33%
  QoQ % -23.45% 1.08% 14.14% -20.13% -32.11% 5.88% -
  Horiz. % 50.71% 66.24% 65.53% 57.41% 71.88% 105.88% 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.
 


 

275  297  584  1169 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.395+0.015 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 OPCOM 0.71+0.08 
 KNM-WB 0.1950.00 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 MNC 0.115+0.015 
 MNC-WA 0.0150.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 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
5. 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?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers