Highlights

[LYC] YoY Annual (Unaudited) 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 YoY -     55.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 7,603 18,175 39,524 43,193 34,673 33,730 51,940 -23.28%
  YoY % -58.17% -54.02% -8.49% 24.57% 2.80% -35.06% -
  Horiz. % 14.64% 34.99% 76.10% 83.16% 66.76% 64.94% 100.00%
PBT -7,525 -5,388 -1,640 -915 -2,959 -3,292 1,217 -
  YoY % -39.66% -228.54% -79.23% 69.08% 10.12% -370.50% -
  Horiz. % -618.32% -442.73% -134.76% -75.18% -243.14% -270.50% 100.00%
Tax 1,628 -54 -488 -349 -1 0 2 151.97%
  YoY % 3,114.81% 88.93% -39.83% -34,800.00% 0.00% 0.00% -
  Horiz. % 81,400.00% -2,700.00% -24,400.00% -17,450.00% -50.00% 0.00% 100.00%
NP -5,897 -5,442 -2,128 -1,264 -2,960 -3,292 1,219 -
  YoY % -8.36% -155.73% -68.35% 57.30% 10.09% -370.06% -
  Horiz. % -483.76% -446.43% -174.57% -103.69% -242.82% -270.06% 100.00%
NP to SH -5,881 -5,153 -1,952 -1,204 -2,735 -3,009 638 -
  YoY % -14.13% -163.99% -62.13% 55.98% 9.11% -571.63% -
  Horiz. % -921.79% -807.68% -305.96% -188.71% -428.68% -471.63% 100.00%
Tax Rate - % - % - % - % - % - % -0.16 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 13,500 23,617 41,652 44,457 37,633 37,022 50,721 -16.68%
  YoY % -42.84% -43.30% -6.31% 18.13% 1.65% -27.01% -
  Horiz. % 26.62% 46.56% 82.12% 87.65% 74.20% 72.99% 100.00%
Net Worth 22,740 20,663 9,858 11,113 6,837 5,309 9,114 13.44%
  YoY % 10.05% 109.60% -11.29% 62.54% 28.77% -41.74% -
  Horiz. % 249.50% 226.71% 108.17% 121.94% 75.02% 58.26% 100.00%
Dividend
31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 22,740 20,663 9,858 11,113 6,837 5,309 9,114 13.44%
  YoY % 10.05% 109.60% -11.29% 62.54% 28.77% -41.74% -
  Horiz. % 249.50% 226.71% 108.17% 121.94% 75.02% 58.26% 100.00%
NOSH 324,864 258,290 197,171 185,230 113,958 88,499 91,142 19.16%
  YoY % 25.78% 31.00% 6.45% 62.54% 28.77% -2.90% -
  Horiz. % 356.43% 283.39% 216.33% 203.23% 125.03% 97.10% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -77.56 % -29.94 % -5.38 % -2.93 % -8.54 % -9.76 % 2.35 % -
  YoY % -159.05% -456.51% -83.62% 65.69% 12.50% -515.32% -
  Horiz. % -3,300.43% -1,274.04% -228.94% -124.68% -363.40% -415.32% 100.00%
ROE -25.86 % -24.94 % -19.80 % -10.83 % -40.00 % -56.67 % 7.00 % -
  YoY % -3.69% -25.96% -82.83% 72.93% 29.42% -909.57% -
  Horiz. % -369.43% -356.29% -282.86% -154.71% -571.43% -809.57% 100.00%
Per Share
31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.34 7.04 20.05 23.32 30.43 38.11 56.99 -35.61%
  YoY % -66.76% -64.89% -14.02% -23.37% -20.15% -33.13% -
  Horiz. % 4.11% 12.35% 35.18% 40.92% 53.40% 66.87% 100.00%
EPS -1.97 -2.30 -0.99 -0.65 -2.40 -3.40 0.70 -
  YoY % 14.35% -132.32% -52.31% 72.92% 29.41% -585.71% -
  Horiz. % -281.43% -328.57% -141.43% -92.86% -342.86% -485.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0800 0.0500 0.0600 0.0600 0.0600 0.1000 -4.80%
  YoY % -12.50% 60.00% -16.67% 0.00% 0.00% -40.00% -
  Horiz. % 70.00% 80.00% 50.00% 60.00% 60.00% 60.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.34 5.59 12.17 13.30 10.67 10.38 15.99 -23.28%
  YoY % -58.14% -54.07% -8.50% 24.65% 2.79% -35.08% -
  Horiz. % 14.63% 34.96% 76.11% 83.18% 66.73% 64.92% 100.00%
EPS -1.97 -1.59 -0.60 -0.37 -0.84 -0.93 0.20 -
  YoY % -23.90% -165.00% -62.16% 55.95% 9.68% -565.00% -
  Horiz. % -985.00% -795.00% -300.00% -185.00% -420.00% -465.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0636 0.0303 0.0342 0.0210 0.0163 0.0281 13.41%
  YoY % 10.06% 109.90% -11.40% 62.86% 28.83% -41.99% -
  Horiz. % 249.11% 226.33% 107.83% 121.71% 74.73% 58.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/03/19 30/03/18 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3250 0.3900 0.0700 0.0800 0.0900 0.1700 0.1500 -
P/RPS 13.89 5.54 0.35 0.34 0.30 0.45 0.26 73.08%
  YoY % 150.72% 1,482.86% 2.94% 13.33% -33.33% 73.08% -
  Horiz. % 5,342.31% 2,130.77% 134.62% 130.77% 115.38% 173.08% 100.00%
P/EPS -17.95 -19.55 -7.07 -12.31 -3.75 -5.00 21.43 -
  YoY % 8.18% -176.52% 42.57% -228.27% 25.00% -123.33% -
  Horiz. % -83.76% -91.23% -32.99% -57.44% -17.50% -23.33% 100.00%
EY -5.57 -5.12 -14.14 -8.13 -26.67 -20.00 4.67 -
  YoY % -8.79% 63.79% -73.92% 69.52% -33.35% -528.27% -
  Horiz. % -119.27% -109.64% -302.78% -174.09% -571.09% -428.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.64 4.88 1.40 1.33 1.50 2.83 1.50 16.85%
  YoY % -4.92% 248.57% 5.26% -11.33% -47.00% 88.67% -
  Horiz. % 309.33% 325.33% 93.33% 88.67% 100.00% 188.67% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/05/19 21/05/18 29/02/16 26/02/15 12/03/14 25/02/13 23/02/12 -
Price 0.3500 0.3900 0.0550 0.0950 0.0850 0.1400 0.1900 -
P/RPS 14.95 5.54 0.27 0.41 0.28 0.37 0.33 69.19%
  YoY % 169.86% 1,951.85% -34.15% 46.43% -24.32% 12.12% -
  Horiz. % 4,530.30% 1,678.79% 81.82% 124.24% 84.85% 112.12% 100.00%
P/EPS -19.33 -19.55 -5.56 -14.62 -3.54 -4.12 27.14 -
  YoY % 1.13% -251.62% 61.97% -312.99% 14.08% -115.18% -
  Horiz. % -71.22% -72.03% -20.49% -53.87% -13.04% -15.18% 100.00%
EY -5.17 -5.12 -18.00 -6.84 -28.24 -24.29 3.68 -
  YoY % -0.98% 71.56% -163.16% 75.78% -16.26% -760.05% -
  Horiz. % -140.49% -139.13% -489.13% -185.87% -767.39% -660.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.00 4.88 1.10 1.58 1.42 2.33 1.90 14.27%
  YoY % 2.46% 343.64% -30.38% 11.27% -39.06% 22.63% -
  Horiz. % 263.16% 256.84% 57.89% 83.16% 74.74% 122.63% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers