Highlights

[LYC] QoQ TTM 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 -     4.72%    YoY -     -13.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 14,683 16,605 19,472 18,610 18,175 22,725 24,101 -28.16%
  QoQ % -11.57% -14.72% 4.63% 2.39% -20.02% -5.71% -
  Horiz. % 60.92% 68.90% 80.79% 77.22% 75.41% 94.29% 100.00%
PBT -7,492 -7,682 -6,540 -5,908 -5,388 -5,196 -4,626 37.95%
  QoQ % 2.47% -17.46% -10.70% -9.65% -3.70% -12.32% -
  Horiz. % 161.95% 166.06% 141.37% 127.71% 116.47% 112.32% 100.00%
Tax 1,628 1,632 -54 -54 -54 -122 -127 -
  QoQ % -0.25% 3,122.22% 0.00% 0.00% 55.74% 3.94% -
  Horiz. % -1,281.89% -1,285.04% 42.52% 42.52% 42.52% 96.06% 100.00%
NP -5,864 -6,050 -6,594 -5,962 -5,442 -5,318 -4,753 15.05%
  QoQ % 3.07% 8.25% -10.60% -9.56% -2.33% -11.89% -
  Horiz. % 123.37% 127.29% 138.73% 125.44% 114.50% 111.89% 100.00%
NP to SH -5,849 -6,139 -6,618 -5,716 -5,153 -3,922 -3,378 44.24%
  QoQ % 4.72% 7.24% -15.78% -10.93% -31.39% -16.10% -
  Horiz. % 173.15% 181.73% 195.91% 169.21% 152.55% 116.10% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,547 22,655 26,066 24,572 23,617 28,043 28,854 -20.27%
  QoQ % -9.30% -13.09% 6.08% 4.04% -15.78% -2.81% -
  Horiz. % 71.21% 78.52% 90.34% 85.16% 81.85% 97.19% 100.00%
Net Worth 22,740 25,989 25,989 18,373 20,663 21,773 11,807 54.86%
  QoQ % -12.50% 0.00% 41.45% -11.08% -5.10% 84.40% -
  Horiz. % 192.59% 220.10% 220.10% 155.61% 175.00% 184.40% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 22,740 25,989 25,989 18,373 20,663 21,773 11,807 54.86%
  QoQ % -12.50% 0.00% 41.45% -11.08% -5.10% 84.40% -
  Horiz. % 192.59% 220.10% 220.10% 155.61% 175.00% 184.40% 100.00%
NOSH 324,864 324,864 324,864 262,481 258,290 241,924 196,794 39.72%
  QoQ % 0.00% 0.00% 23.77% 1.62% 6.76% 22.93% -
  Horiz. % 165.08% 165.08% 165.08% 133.38% 131.25% 122.93% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -39.94 % -36.43 % -33.86 % -32.04 % -29.94 % -23.40 % -19.72 % 60.15%
  QoQ % -9.63% -7.59% -5.68% -7.01% -27.95% -18.66% -
  Horiz. % 202.54% 184.74% 171.70% 162.47% 151.83% 118.66% 100.00%
ROE -25.72 % -23.62 % -25.46 % -31.11 % -24.94 % -18.01 % -28.61 % -6.86%
  QoQ % -8.89% 7.23% 18.16% -24.74% -38.48% 37.05% -
  Horiz. % 89.90% 82.56% 88.99% 108.74% 87.17% 62.95% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.52 5.11 5.99 7.09 7.04 9.39 12.25 -48.59%
  QoQ % -11.55% -14.69% -15.51% 0.71% -25.03% -23.35% -
  Horiz. % 36.90% 41.71% 48.90% 57.88% 57.47% 76.65% 100.00%
EPS -1.80 -1.89 -2.04 -2.18 -2.00 -1.62 -1.72 3.08%
  QoQ % 4.76% 7.35% 6.42% -9.00% -23.46% 5.81% -
  Horiz. % 104.65% 109.88% 118.60% 126.74% 116.28% 94.19% 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 0.0800 0.0800 0.0700 0.0800 0.0900 0.0600 10.83%
  QoQ % -12.50% 0.00% 14.29% -12.50% -11.11% 50.00% -
  Horiz. % 116.67% 133.33% 133.33% 116.67% 133.33% 150.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.52 5.11 5.99 5.73 5.59 7.00 7.42 -28.16%
  QoQ % -11.55% -14.69% 4.54% 2.50% -20.14% -5.66% -
  Horiz. % 60.92% 68.87% 80.73% 77.22% 75.34% 94.34% 100.00%
EPS -1.80 -1.89 -2.04 -1.76 -1.59 -1.21 -1.04 44.20%
  QoQ % 4.76% 7.35% -15.91% -10.69% -31.40% -16.35% -
  Horiz. % 173.08% 181.73% 196.15% 169.23% 152.88% 116.35% 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 0.0800 0.0800 0.0566 0.0636 0.0670 0.0363 54.99%
  QoQ % -12.50% 0.00% 41.34% -11.01% -5.07% 84.57% -
  Horiz. % 192.84% 220.39% 220.39% 155.92% 175.21% 184.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.3250 0.3850 0.4350 0.3600 0.3900 0.5800 0.4100 -
P/RPS 7.19 7.53 7.26 5.08 5.54 6.17 3.35 66.47%
  QoQ % -4.52% 3.72% 42.91% -8.30% -10.21% 84.18% -
  Horiz. % 214.63% 224.78% 216.72% 151.64% 165.37% 184.18% 100.00%
P/EPS -18.05 -20.37 -21.35 -16.53 -19.55 -35.78 -23.89 -17.06%
  QoQ % 11.39% 4.59% -29.16% 15.45% 45.36% -49.77% -
  Horiz. % 75.55% 85.27% 89.37% 69.19% 81.83% 149.77% 100.00%
EY -5.54 -4.91 -4.68 -6.05 -5.12 -2.80 -4.19 20.49%
  QoQ % -12.83% -4.91% 22.64% -18.16% -82.86% 33.17% -
  Horiz. % 132.22% 117.18% 111.69% 144.39% 122.20% 66.83% 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 4.64 4.81 5.44 5.14 4.88 6.44 6.83 -22.74%
  QoQ % -3.53% -11.58% 5.84% 5.33% -24.22% -5.71% -
  Horiz. % 67.94% 70.42% 79.65% 75.26% 71.45% 94.29% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 22/02/19 19/11/18 24/08/18 21/05/18 26/02/18 28/11/17 -
Price 0.3500 0.3450 0.4500 0.3900 0.3900 0.5500 0.5400 -
P/RPS 7.74 6.75 7.51 5.50 5.54 5.86 4.41 45.55%
  QoQ % 14.67% -10.12% 36.55% -0.72% -5.46% 32.88% -
  Horiz. % 175.51% 153.06% 170.29% 124.72% 125.62% 132.88% 100.00%
P/EPS -19.44 -18.26 -22.09 -17.91 -19.55 -33.93 -31.46 -27.47%
  QoQ % -6.46% 17.34% -23.34% 8.39% 42.38% -7.85% -
  Horiz. % 61.79% 58.04% 70.22% 56.93% 62.14% 107.85% 100.00%
EY -5.14 -5.48 -4.53 -5.58 -5.12 -2.95 -3.18 37.77%
  QoQ % 6.20% -20.97% 18.82% -8.98% -73.56% 7.23% -
  Horiz. % 161.64% 172.33% 142.45% 175.47% 161.01% 92.77% 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 5.00 4.31 5.63 5.57 4.88 6.11 9.00 -32.44%
  QoQ % 16.01% -23.45% 1.08% 14.14% -20.13% -32.11% -
  Horiz. % 55.56% 47.89% 62.56% 61.89% 54.22% 67.89% 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.
 


 

214  429  558  945 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235+0.075 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers