Highlights

[MYTECH] QoQ TTM Result on 2014-03-31 [#4]

Stock [MYTECH]: MYTECH GROUP BERHAD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -2,345.20%    YoY -     -849.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,793 11,060 11,499 10,637 10,646 9,995 9,205 11.16%
  QoQ % -2.41% -3.82% 8.10% -0.08% 6.51% 8.58% -
  Horiz. % 117.25% 120.15% 124.92% 115.56% 115.65% 108.58% 100.00%
PBT -1,062 -1,489 -1,909 -3,042 1,542 358 823 -
  QoQ % 28.68% 22.00% 37.25% -297.28% 330.73% -56.50% -
  Horiz. % -129.04% -180.92% -231.96% -369.62% 187.36% 43.50% 100.00%
Tax 511 492 505 567 0 13 18 824.95%
  QoQ % 3.86% -2.57% -10.93% 0.00% 0.00% -27.78% -
  Horiz. % 2,838.89% 2,733.33% 2,805.56% 3,150.00% 0.00% 72.22% 100.00%
NP -551 -997 -1,404 -2,475 1,542 371 841 -
  QoQ % 44.73% 28.99% 43.27% -260.51% 315.63% -55.89% -
  Horiz. % -65.52% -118.55% -166.94% -294.29% 183.35% 44.11% 100.00%
NP to SH -2,517 -3,112 -3,573 -6,113 -250 -1,039 -396 241.98%
  QoQ % 19.12% 12.90% 41.55% -2,345.20% 75.94% -162.37% -
  Horiz. % 635.61% 785.86% 902.27% 1,543.69% 63.13% 262.37% 100.00%
Tax Rate - % - % - % - % - % -3.63 % -2.19 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -65.75% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 165.75% 100.00%
Total Cost 11,344 12,057 12,903 13,112 9,104 9,624 8,364 22.46%
  QoQ % -5.91% -6.56% -1.59% 44.02% -5.40% 15.06% -
  Horiz. % 135.63% 144.15% 154.27% 156.77% 108.85% 115.06% 100.00%
Net Worth 28,194 26,852 26,404 24,172 29,537 28,642 28,642 -1.04%
  QoQ % 5.00% 1.69% 9.24% -18.16% 3.13% 0.00% -
  Horiz. % 98.44% 93.75% 92.19% 84.39% 103.13% 100.00% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 28,194 26,852 26,404 24,172 29,537 28,642 28,642 -1.04%
  QoQ % 5.00% 1.69% 9.24% -18.16% 3.13% 0.00% -
  Horiz. % 98.44% 93.75% 92.19% 84.39% 103.13% 100.00% 100.00%
NOSH 44,753 44,753 44,753 44,763 44,753 44,753 44,753 -
  QoQ % 0.00% 0.00% -0.02% 0.02% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.02% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.11 % -9.01 % -12.21 % -23.27 % 14.48 % 3.71 % 9.14 % -
  QoQ % 43.29% 26.21% 47.53% -260.70% 290.30% -59.41% -
  Horiz. % -55.91% -98.58% -133.59% -254.60% 158.42% 40.59% 100.00%
ROE -8.93 % -11.59 % -13.53 % -25.29 % -0.85 % -3.63 % -1.38 % 246.08%
  QoQ % 22.95% 14.34% 46.50% -2,875.29% 76.58% -163.04% -
  Horiz. % 647.10% 839.86% 980.43% 1,832.61% 61.59% 263.04% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.12 24.71 25.69 23.76 23.79 22.33 20.57 11.17%
  QoQ % -2.39% -3.81% 8.12% -0.13% 6.54% 8.56% -
  Horiz. % 117.26% 120.13% 124.89% 115.51% 115.65% 108.56% 100.00%
EPS -5.62 -6.95 -7.98 -13.66 -0.56 -2.32 -0.88 243.06%
  QoQ % 19.14% 12.91% 41.58% -2,339.29% 75.86% -163.64% -
  Horiz. % 638.64% 789.77% 906.82% 1,552.27% 63.64% 263.64% 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 0.6300 0.6000 0.5900 0.5400 0.6600 0.6400 0.6400 -1.04%
  QoQ % 5.00% 1.69% 9.26% -18.18% 3.13% 0.00% -
  Horiz. % 98.44% 93.75% 92.19% 84.38% 103.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 223,767
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.82 4.94 5.14 4.75 4.76 4.47 4.11 11.18%
  QoQ % -2.43% -3.89% 8.21% -0.21% 6.49% 8.76% -
  Horiz. % 117.27% 120.19% 125.06% 115.57% 115.82% 108.76% 100.00%
EPS -1.12 -1.39 -1.60 -2.73 -0.11 -0.46 -0.18 237.17%
  QoQ % 19.42% 13.13% 41.39% -2,381.82% 76.09% -155.56% -
  Horiz. % 622.22% 772.22% 888.89% 1,516.67% 61.11% 255.56% 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 0.1260 0.1200 0.1180 0.1080 0.1320 0.1280 0.1280 -1.04%
  QoQ % 5.00% 1.69% 9.26% -18.18% 3.12% 0.00% -
  Horiz. % 98.44% 93.75% 92.19% 84.38% 103.12% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.4650 0.4300 0.5000 0.4150 0.4200 0.4450 0.4600 -
P/RPS 1.93 1.74 1.95 1.75 1.77 1.99 2.24 -9.43%
  QoQ % 10.92% -10.77% 11.43% -1.13% -11.06% -11.16% -
  Horiz. % 86.16% 77.68% 87.05% 78.12% 79.02% 88.84% 100.00%
P/EPS -8.27 -6.18 -6.26 -3.04 -75.19 -19.17 -51.99 -70.54%
  QoQ % -33.82% 1.28% -105.92% 95.96% -292.23% 63.13% -
  Horiz. % 15.91% 11.89% 12.04% 5.85% 144.62% 36.87% 100.00%
EY -12.09 -16.17 -15.97 -32.91 -1.33 -5.22 -1.92 239.86%
  QoQ % 25.23% -1.25% 51.47% -2,374.44% 74.52% -171.87% -
  Horiz. % 629.69% 842.19% 831.77% 1,714.06% 69.27% 271.88% 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 0.74 0.72 0.85 0.77 0.64 0.70 0.72 1.84%
  QoQ % 2.78% -15.29% 10.39% 20.31% -8.57% -2.78% -
  Horiz. % 102.78% 100.00% 118.06% 106.94% 88.89% 97.22% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 25/11/14 26/08/14 28/05/14 25/02/14 26/11/13 20/08/13 -
Price 0.4800 0.4900 0.4300 0.4500 0.4150 0.4200 0.4650 -
P/RPS 1.99 1.98 1.67 1.89 1.74 1.88 2.26 -8.11%
  QoQ % 0.51% 18.56% -11.64% 8.62% -7.45% -16.81% -
  Horiz. % 88.05% 87.61% 73.89% 83.63% 76.99% 83.19% 100.00%
P/EPS -8.53 -7.05 -5.39 -3.30 -74.29 -18.09 -52.55 -70.14%
  QoQ % -20.99% -30.80% -63.33% 95.56% -310.67% 65.58% -
  Horiz. % 16.23% 13.42% 10.26% 6.28% 141.37% 34.42% 100.00%
EY -11.72 -14.19 -18.57 -30.35 -1.35 -5.53 -1.90 235.23%
  QoQ % 17.41% 23.59% 38.81% -2,148.15% 75.59% -191.05% -
  Horiz. % 616.84% 746.84% 977.37% 1,597.37% 71.05% 291.05% 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 0.76 0.82 0.73 0.83 0.63 0.66 0.73 2.71%
  QoQ % -7.32% 12.33% -12.05% 31.75% -4.55% -9.59% -
  Horiz. % 104.11% 112.33% 100.00% 113.70% 86.30% 90.41% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  256  579  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.09 
 HSI-CI2 0.33-0.01 
 EDUSPEC 0.0150.00 
 SAPNRG 0.050.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 HSI-CI1 0.115-0.01 
 FOCUS-WD 0.0050.00 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS