Highlights

[LYC] QoQ 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 -     -87.80%    YoY -     104.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 12,405 9,756 9,050 8,577 15,172 10,768 8,676 26.89%
  QoQ % 27.15% 7.80% 5.51% -43.47% 40.90% 24.11% -
  Horiz. % 142.98% 112.45% 104.31% 98.86% 174.87% 124.11% 100.00%
PBT -758 -873 -75 233 316 -420 -1,044 -19.20%
  QoQ % 13.17% -1,064.00% -132.19% -26.27% 175.24% 59.77% -
  Horiz. % 72.61% 83.62% 7.18% -22.32% -30.27% 40.23% 100.00%
Tax -165 0 -1 -321 -28 0 0 -
  QoQ % 0.00% 0.00% 99.69% -1,046.43% 0.00% 0.00% -
  Horiz. % 589.29% -0.00% 3.57% 1,146.43% 100.00% - -
NP -923 -873 -76 -88 288 -420 -1,044 -7.88%
  QoQ % -5.73% -1,048.68% 13.64% -130.56% 168.57% 59.77% -
  Horiz. % 88.41% 83.62% 7.28% 8.43% -27.59% 40.23% 100.00%
NP to SH -819 -818 27 36 295 -502 -1,032 -14.27%
  QoQ % -0.12% -3,129.63% -25.00% -87.80% 158.76% 51.36% -
  Horiz. % 79.36% 79.26% -2.62% -3.49% -28.59% 48.64% 100.00%
Tax Rate - % - % - % 137.77 % 8.86 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 1,454.97% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,554.97% 100.00% - -
Total Cost 13,328 10,629 9,126 8,665 14,884 11,188 9,720 23.40%
  QoQ % 25.39% 16.47% 5.32% -41.78% 33.04% 15.10% -
  Horiz. % 137.12% 109.35% 93.89% 89.15% 153.13% 115.10% 100.00%
Net Worth 9,750 9,738 10,799 10,799 11,062 8,964 8,599 8.72%
  QoQ % 0.12% -9.83% 0.00% -2.37% 23.41% 4.24% -
  Horiz. % 113.37% 113.23% 125.58% 125.58% 128.63% 104.24% 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 9,750 9,738 10,799 10,799 11,062 8,964 8,599 8.72%
  QoQ % 0.12% -9.83% 0.00% -2.37% 23.41% 4.24% -
  Horiz. % 113.37% 113.23% 125.58% 125.58% 128.63% 104.24% 100.00%
NOSH 195,000 194,761 180,000 180,000 184,375 179,285 171,999 8.72%
  QoQ % 0.12% 8.20% 0.00% -2.37% 2.84% 4.24% -
  Horiz. % 113.37% 113.23% 104.65% 104.65% 107.19% 104.24% 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 -7.44 % -8.95 % -0.84 % -1.03 % 1.90 % -3.90 % -12.03 % -27.39%
  QoQ % 16.87% -965.48% 18.45% -154.21% 148.72% 67.58% -
  Horiz. % 61.85% 74.40% 6.98% 8.56% -15.79% 32.42% 100.00%
ROE -8.40 % -8.40 % 0.25 % 0.33 % 2.67 % -5.60 % -12.00 % -21.15%
  QoQ % 0.00% -3,460.00% -24.24% -87.64% 147.68% 53.33% -
  Horiz. % 70.00% 70.00% -2.08% -2.75% -22.25% 46.67% 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 6.36 5.01 5.03 4.77 8.23 6.01 5.04 16.76%
  QoQ % 26.95% -0.40% 5.45% -42.04% 36.94% 19.25% -
  Horiz. % 126.19% 99.40% 99.80% 94.64% 163.29% 119.25% 100.00%
EPS -0.42 -0.42 0.00 0.02 0.16 -0.28 -0.60 -21.15%
  QoQ % 0.00% 0.00% 0.00% -87.50% 157.14% 53.33% -
  Horiz. % 70.00% 70.00% -0.00% -3.33% -26.67% 46.67% 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 3.82 3.00 2.79 2.64 4.67 3.31 2.67 26.94%
  QoQ % 27.33% 7.53% 5.68% -43.47% 41.09% 23.97% -
  Horiz. % 143.07% 112.36% 104.49% 98.88% 174.91% 123.97% 100.00%
EPS -0.25 -0.25 0.01 0.01 0.09 -0.15 -0.32 -15.16%
  QoQ % 0.00% -2,600.00% 0.00% -88.89% 160.00% 53.12% -
  Horiz. % 78.12% 78.12% -3.12% -3.12% -28.13% 46.88% 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 0.0300 0.0300 0.0332 0.0332 0.0341 0.0276 0.0265 8.61%
  QoQ % 0.00% -9.64% 0.00% -2.64% 23.55% 4.15% -
  Horiz. % 113.21% 113.21% 125.28% 125.28% 128.68% 104.15% 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 1.68 1.46 2.00 1.88 -
  QoQ % 0.00% 0.00% 0.00% 15.07% -27.00% 6.38% -
  Horiz. % 0.00% 0.00% 0.00% 89.36% 77.66% 106.38% 100.00%
P/EPS 0.00 0.00 0.00 400.00 75.00 -42.86 -15.83 -
  QoQ % 0.00% 0.00% 0.00% 433.33% 274.99% -170.75% -
  Horiz. % -0.00% -0.00% -0.00% -2,526.85% -473.78% 270.75% 100.00%
EY 0.00 0.00 0.00 0.25 1.33 -2.33 -6.32 -
  QoQ % 0.00% 0.00% 0.00% -81.20% 157.08% 63.13% -
  Horiz. % -0.00% -0.00% -0.00% -3.96% -21.04% 36.87% 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 1.99 1.22 2.00 1.69 -
  QoQ % 0.00% 0.00% 0.00% 63.11% -39.00% 18.34% -
  Horiz. % 0.00% 0.00% 0.00% 117.75% 72.19% 118.34% 100.00%
P/EPS 0.00 0.00 0.00 475.00 62.50 -42.86 -14.17 -
  QoQ % 0.00% 0.00% 0.00% 660.00% 245.82% -202.47% -
  Horiz. % -0.00% -0.00% -0.00% -3,352.15% -441.07% 302.47% 100.00%
EY 0.00 0.00 0.00 0.21 1.60 -2.33 -7.06 -
  QoQ % 0.00% 0.00% 0.00% -86.88% 168.67% 67.00% -
  Horiz. % -0.00% -0.00% -0.00% -2.97% -22.66% 33.00% 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 0.00 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers