Highlights

[MYTECH] QoQ TTM Result on 2014-06-30 [#1]

Stock [MYTECH]: MYTECH GROUP BERHAD
Announcement Date 26-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     41.55%    YoY -     -802.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,205 10,793 11,060 11,499 10,637 10,646 9,995 1.40%
  QoQ % -5.45% -2.41% -3.82% 8.10% -0.08% 6.51% -
  Horiz. % 102.10% 107.98% 110.66% 115.05% 106.42% 106.51% 100.00%
PBT 3,054 -1,062 -1,489 -1,909 -3,042 1,542 358 318.05%
  QoQ % 387.57% 28.68% 22.00% 37.25% -297.28% 330.73% -
  Horiz. % 853.07% -296.65% -415.92% -533.24% -849.72% 430.73% 100.00%
Tax -99 511 492 505 567 0 13 -
  QoQ % -119.37% 3.86% -2.57% -10.93% 0.00% 0.00% -
  Horiz. % -761.54% 3,930.77% 3,784.62% 3,884.62% 4,361.54% 0.00% 100.00%
NP 2,955 -551 -997 -1,404 -2,475 1,542 371 299.34%
  QoQ % 636.30% 44.73% 28.99% 43.27% -260.51% 315.63% -
  Horiz. % 796.50% -148.52% -268.73% -378.44% -667.12% 415.63% 100.00%
NP to SH 3,148 -2,517 -3,112 -3,573 -6,113 -250 -1,039 -
  QoQ % 225.07% 19.12% 12.90% 41.55% -2,345.20% 75.94% -
  Horiz. % -302.98% 242.25% 299.52% 343.89% 588.35% 24.06% 100.00%
Tax Rate 3.24 % - % - % - % - % - % -3.63 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -89.26% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 7,250 11,344 12,057 12,903 13,112 9,104 9,624 -17.22%
  QoQ % -36.09% -5.91% -6.56% -1.59% 44.02% -5.40% -
  Horiz. % 75.33% 117.87% 125.28% 134.07% 136.24% 94.60% 100.00%
Net Worth 29,089 28,194 26,852 26,404 24,172 29,537 28,642 1.04%
  QoQ % 3.17% 5.00% 1.69% 9.24% -18.16% 3.13% -
  Horiz. % 101.56% 98.44% 93.75% 92.19% 84.39% 103.13% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 29,089 28,194 26,852 26,404 24,172 29,537 28,642 1.04%
  QoQ % 3.17% 5.00% 1.69% 9.24% -18.16% 3.13% -
  Horiz. % 101.56% 98.44% 93.75% 92.19% 84.39% 103.13% 100.00%
NOSH 44,753 44,753 44,753 44,753 44,763 44,753 44,753 -
  QoQ % 0.00% 0.00% 0.00% -0.02% 0.02% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.02% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 28.96 % -5.11 % -9.01 % -12.21 % -23.27 % 14.48 % 3.71 % 294.00%
  QoQ % 666.73% 43.29% 26.21% 47.53% -260.70% 290.30% -
  Horiz. % 780.59% -137.74% -242.86% -329.11% -627.22% 390.30% 100.00%
ROE 10.82 % -8.93 % -11.59 % -13.53 % -25.29 % -0.85 % -3.63 % -
  QoQ % 221.16% 22.95% 14.34% 46.50% -2,875.29% 76.58% -
  Horiz. % -298.07% 246.01% 319.28% 372.73% 696.69% 23.42% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.80 24.12 24.71 25.69 23.76 23.79 22.33 1.40%
  QoQ % -5.47% -2.39% -3.81% 8.12% -0.13% 6.54% -
  Horiz. % 102.10% 108.02% 110.66% 115.05% 106.40% 106.54% 100.00%
EPS 7.03 -5.62 -6.95 -7.98 -13.66 -0.56 -2.32 -
  QoQ % 225.09% 19.14% 12.91% 41.58% -2,339.29% 75.86% -
  Horiz. % -303.02% 242.24% 299.57% 343.97% 588.79% 24.14% 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 0.6500 0.6300 0.6000 0.5900 0.5400 0.6600 0.6400 1.04%
  QoQ % 3.17% 5.00% 1.69% 9.26% -18.18% 3.13% -
  Horiz. % 101.56% 98.44% 93.75% 92.19% 84.38% 103.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 223,767
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.56 4.82 4.94 5.14 4.75 4.76 4.47 1.34%
  QoQ % -5.39% -2.43% -3.89% 8.21% -0.21% 6.49% -
  Horiz. % 102.01% 107.83% 110.51% 114.99% 106.26% 106.49% 100.00%
EPS 1.41 -1.12 -1.39 -1.60 -2.73 -0.11 -0.46 -
  QoQ % 225.89% 19.42% 13.13% 41.39% -2,381.82% 76.09% -
  Horiz. % -306.52% 243.48% 302.17% 347.83% 593.48% 23.91% 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 0.1300 0.1260 0.1200 0.1180 0.1080 0.1320 0.1280 1.04%
  QoQ % 3.17% 5.00% 1.69% 9.26% -18.18% 3.12% -
  Horiz. % 101.56% 98.44% 93.75% 92.19% 84.38% 103.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.4700 0.4650 0.4300 0.5000 0.4150 0.4200 0.4450 -
P/RPS 2.06 1.93 1.74 1.95 1.75 1.77 1.99 2.33%
  QoQ % 6.74% 10.92% -10.77% 11.43% -1.13% -11.06% -
  Horiz. % 103.52% 96.98% 87.44% 97.99% 87.94% 88.94% 100.00%
P/EPS 6.68 -8.27 -6.18 -6.26 -3.04 -75.19 -19.17 -
  QoQ % 180.77% -33.82% 1.28% -105.92% 95.96% -292.23% -
  Horiz. % -34.85% 43.14% 32.24% 32.66% 15.86% 392.23% 100.00%
EY 14.97 -12.09 -16.17 -15.97 -32.91 -1.33 -5.22 -
  QoQ % 223.82% 25.23% -1.25% 51.47% -2,374.44% 74.52% -
  Horiz. % -286.78% 231.61% 309.77% 305.94% 630.46% 25.48% 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 0.72 0.74 0.72 0.85 0.77 0.64 0.70 1.90%
  QoQ % -2.70% 2.78% -15.29% 10.39% 20.31% -8.57% -
  Horiz. % 102.86% 105.71% 102.86% 121.43% 110.00% 91.43% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 11/02/15 25/11/14 26/08/14 28/05/14 25/02/14 26/11/13 -
Price 0.4700 0.4800 0.4900 0.4300 0.4500 0.4150 0.4200 -
P/RPS 2.06 1.99 1.98 1.67 1.89 1.74 1.88 6.29%
  QoQ % 3.52% 0.51% 18.56% -11.64% 8.62% -7.45% -
  Horiz. % 109.57% 105.85% 105.32% 88.83% 100.53% 92.55% 100.00%
P/EPS 6.68 -8.53 -7.05 -5.39 -3.30 -74.29 -18.09 -
  QoQ % 178.31% -20.99% -30.80% -63.33% 95.56% -310.67% -
  Horiz. % -36.93% 47.15% 38.97% 29.80% 18.24% 410.67% 100.00%
EY 14.97 -11.72 -14.19 -18.57 -30.35 -1.35 -5.53 -
  QoQ % 227.73% 17.41% 23.59% 38.81% -2,148.15% 75.59% -
  Horiz. % -270.71% 211.93% 256.60% 335.80% 548.82% 24.41% 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 0.72 0.76 0.82 0.73 0.83 0.63 0.66 5.98%
  QoQ % -5.26% -7.32% 12.33% -12.05% 31.75% -4.55% -
  Horiz. % 109.09% 115.15% 124.24% 110.61% 125.76% 95.45% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS