Highlights

[LYC] YoY Annualized Quarter Result on 2011-12-31 [#4]

Stock [LYC]: MEXTER TECHNOLOGY BHD
Announcement Date 23-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -41.22%    YoY -     -46.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 43,193 34,673 33,730 51,940 49,431 36,272 15,075 19.17%
  YoY % 24.57% 2.80% -35.06% 5.08% 36.28% 140.61% -
  Horiz. % 286.52% 230.00% 223.75% 344.54% 327.90% 240.61% 100.00%
PBT -915 -2,959 -3,292 1,217 1,635 -1,305 -3,243 -19.01%
  YoY % 69.08% 10.12% -370.50% -25.57% 225.29% 59.76% -
  Horiz. % 28.21% 91.24% 101.51% -37.53% -50.42% 40.24% 100.00%
Tax -349 -1 0 2 0 -1 -5 102.85%
  YoY % -34,800.00% 0.00% 0.00% 0.00% 0.00% 80.00% -
  Horiz. % 6,980.00% 20.00% -0.00% -40.00% -0.00% 20.00% 100.00%
NP -1,264 -2,960 -3,292 1,219 1,635 -1,306 -3,248 -14.55%
  YoY % 57.30% 10.09% -370.06% -25.44% 225.19% 59.79% -
  Horiz. % 38.92% 91.13% 101.35% -37.53% -50.34% 40.21% 100.00%
NP to SH -1,204 -2,735 -3,009 638 1,201 -1,537 -3,248 -15.24%
  YoY % 55.98% 9.11% -571.63% -46.88% 178.14% 52.68% -
  Horiz. % 37.07% 84.21% 92.64% -19.64% -36.98% 47.32% 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% 100.00% - - -
Total Cost 44,457 37,633 37,022 50,721 47,796 37,578 18,323 15.91%
  YoY % 18.13% 1.65% -27.01% 6.12% 27.19% 105.09% -
  Horiz. % 242.63% 205.39% 202.05% 276.82% 260.85% 205.09% 100.00%
Net Worth 11,113 6,837 5,309 9,114 7,778 6,316 7,217 7.46%
  YoY % 62.54% 28.77% -41.74% 17.17% 23.15% -12.49% -
  Horiz. % 153.98% 94.73% 73.57% 126.28% 107.77% 87.51% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 11,113 6,837 5,309 9,114 7,778 6,316 7,217 7.46%
  YoY % 62.54% 28.77% -41.74% 17.17% 23.15% -12.49% -
  Horiz. % 153.98% 94.73% 73.57% 126.28% 107.77% 87.51% 100.00%
NOSH 185,230 113,958 88,499 91,142 86,428 90,235 90,222 12.73%
  YoY % 62.54% 28.77% -2.90% 5.45% -4.22% 0.01% -
  Horiz. % 205.31% 126.31% 98.09% 101.02% 95.80% 100.01% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -2.93 % -8.54 % -9.76 % 2.35 % 3.31 % -3.60 % -21.55 % -28.28%
  YoY % 65.69% 12.50% -515.32% -29.00% 191.94% 83.29% -
  Horiz. % 13.60% 39.63% 45.29% -10.90% -15.36% 16.71% 100.00%
ROE -10.83 % -40.00 % -56.67 % 7.00 % 15.44 % -24.33 % -45.00 % -21.12%
  YoY % 72.93% 29.42% -909.57% -54.66% 163.46% 45.93% -
  Horiz. % 24.07% 88.89% 125.93% -15.56% -34.31% 54.07% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 23.32 30.43 38.11 56.99 57.19 40.20 16.71 5.71%
  YoY % -23.37% -20.15% -33.13% -0.35% 42.26% 140.57% -
  Horiz. % 139.56% 182.11% 228.07% 341.05% 342.25% 240.57% 100.00%
EPS -0.65 -2.40 -3.40 0.70 1.30 -1.70 -3.60 -24.81%
  YoY % 72.92% 29.41% -585.71% -46.15% 176.47% 52.78% -
  Horiz. % 18.06% 66.67% 94.44% -19.44% -36.11% 47.22% 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 0.0600 0.0600 0.0600 0.1000 0.0900 0.0700 0.0800 -4.68%
  YoY % 0.00% 0.00% -40.00% 11.11% 28.57% -12.50% -
  Horiz. % 75.00% 75.00% 75.00% 125.00% 112.50% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 13.30 10.67 10.38 15.99 15.22 11.17 4.64 19.18%
  YoY % 24.65% 2.79% -35.08% 5.06% 36.26% 140.73% -
  Horiz. % 286.64% 229.96% 223.71% 344.61% 328.02% 240.73% 100.00%
EPS -0.37 -0.84 -0.93 0.20 0.37 -0.47 -1.00 -15.26%
  YoY % 55.95% 9.68% -565.00% -45.95% 178.72% 53.00% -
  Horiz. % 37.00% 84.00% 93.00% -20.00% -37.00% 47.00% 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 0.0342 0.0210 0.0163 0.0281 0.0239 0.0194 0.0222 7.46%
  YoY % 62.86% 28.83% -41.99% 17.57% 23.20% -12.61% -
  Horiz. % 154.05% 94.59% 73.42% 126.58% 107.66% 87.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.0800 0.0900 0.1700 0.1500 0.1500 0.1200 0.1200 -
P/RPS 0.34 0.30 0.45 0.26 0.26 0.30 0.72 -11.75%
  YoY % 13.33% -33.33% 73.08% 0.00% -13.33% -58.33% -
  Horiz. % 47.22% 41.67% 62.50% 36.11% 36.11% 41.67% 100.00%
P/EPS -12.31 -3.75 -5.00 21.43 10.79 -7.05 -3.33 24.33%
  YoY % -228.27% 25.00% -123.33% 98.61% 253.05% -111.71% -
  Horiz. % 369.67% 112.61% 150.15% -643.54% -324.02% 211.71% 100.00%
EY -8.13 -26.67 -20.00 4.67 9.26 -14.19 -30.00 -19.55%
  YoY % 69.52% -33.35% -528.27% -49.57% 165.26% 52.70% -
  Horiz. % 27.10% 88.90% 66.67% -15.57% -30.87% 47.30% 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 1.33 1.50 2.83 1.50 1.67 1.71 1.50 -1.98%
  YoY % -11.33% -47.00% 88.67% -10.18% -2.34% 14.00% -
  Horiz. % 88.67% 100.00% 188.67% 100.00% 111.33% 114.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 12/03/14 25/02/13 23/02/12 23/02/11 22/02/10 26/02/09 -
Price 0.0950 0.0850 0.1400 0.1900 0.1000 0.1400 0.1500 -
P/RPS 0.41 0.28 0.37 0.33 0.17 0.35 0.90 -12.28%
  YoY % 46.43% -24.32% 12.12% 94.12% -51.43% -61.11% -
  Horiz. % 45.56% 31.11% 41.11% 36.67% 18.89% 38.89% 100.00%
P/EPS -14.62 -3.54 -4.12 27.14 7.20 -8.22 -4.17 23.24%
  YoY % -312.99% 14.08% -115.18% 276.94% 187.59% -97.12% -
  Horiz. % 350.60% 84.89% 98.80% -650.84% -172.66% 197.12% 100.00%
EY -6.84 -28.24 -24.29 3.68 13.90 -12.17 -24.00 -18.87%
  YoY % 75.78% -16.26% -760.05% -73.53% 214.22% 49.29% -
  Horiz. % 28.50% 117.67% 101.21% -15.33% -57.92% 50.71% 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 1.58 1.42 2.33 1.90 1.11 2.00 1.88 -2.85%
  YoY % 11.27% -39.06% 22.63% 71.17% -44.50% 6.38% -
  Horiz. % 84.04% 75.53% 123.94% 101.06% 59.04% 106.38% 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.
 


 

167  141  486  1454 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 MNC 0.075-0.005 
 HSI-H8E 0.455+0.02 
 EFORCE 0.695+0.03 
 MERIDIAN 0.095-0.02 
 SEALINK 0.295+0.025 
 HSI-H6Q 0.39+0.025 
 HSI-C7F 0.405-0.015 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers