Highlights

[LYC] YoY Annual (Unaudited) 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 YoY -     -14.13%
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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers