Highlights

[MYTECH] YoY Annualized Quarter Result on 2011-03-31 [#4]

Stock [MYTECH]: MYTECH GROUP BERHAD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     8.38%    YoY -     34.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 10,494 9,432 8,943 9,521 10,246 15,085 12,413 -2.76%
  YoY % 11.26% 5.47% -6.07% -7.08% -32.08% 21.53% -
  Horiz. % 84.54% 75.98% 72.05% 76.70% 82.54% 121.53% 100.00%
PBT -3,042 2,297 -970 -151 -1,147 -7,259 -900 22.49%
  YoY % -232.43% 336.80% -542.38% 86.84% 84.20% -706.56% -
  Horiz. % 338.00% -255.22% 107.78% 16.78% 127.44% 806.56% 100.00%
Tax 566 -38 -86 -285 -258 -446 -421 -
  YoY % 1,589.47% 55.81% 69.82% -10.47% 42.15% -5.94% -
  Horiz. % -134.44% 9.03% 20.43% 67.70% 61.28% 105.94% 100.00%
NP -2,476 2,259 -1,056 -436 -1,405 -7,705 -1,321 11.03%
  YoY % -209.61% 313.92% -142.20% 68.97% 81.77% -483.27% -
  Horiz. % 187.43% -171.01% 79.94% 33.01% 106.36% 583.27% 100.00%
NP to SH -6,114 816 -1,377 -998 -1,526 -7,256 -806 40.15%
  YoY % -849.26% 159.26% -37.98% 34.60% 78.97% -800.25% -
  Horiz. % 758.56% -101.24% 170.84% 123.82% 189.33% 900.25% 100.00%
Tax Rate - % 1.65 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 12,970 7,173 9,999 9,957 11,651 22,790 13,734 -0.95%
  YoY % 80.82% -28.26% 0.42% -14.54% -48.88% 65.94% -
  Horiz. % 94.44% 52.23% 72.80% 72.50% 84.83% 165.94% 100.00%
Net Worth 24,166 29,089 28,642 3,294,600 30,875 33,564 38,044 -7.28%
  YoY % -16.92% 1.56% -99.13% 10,570.66% -8.01% -11.78% -
  Horiz. % 63.52% 76.46% 75.29% 8,659.78% 81.16% 88.22% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 24,166 29,089 28,642 3,294,600 30,875 33,564 38,044 -7.28%
  YoY % -16.92% 1.56% -99.13% 10,570.66% -8.01% -11.78% -
  Horiz. % 63.52% 76.46% 75.29% 8,659.78% 81.16% 88.22% 100.00%
NOSH 44,753 44,753 44,753 4,845,000 44,746 44,752 43,729 0.39%
  YoY % 0.00% 0.00% -99.08% 10,727.58% -0.01% 2.34% -
  Horiz. % 102.34% 102.34% 102.34% 11,079.42% 102.33% 102.34% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -23.59 % 23.95 % -11.81 % -4.58 % -13.71 % -51.08 % -10.64 % 14.18%
  YoY % -198.50% 302.79% -157.86% 66.59% 73.16% -380.08% -
  Horiz. % 221.71% -225.09% 111.00% 43.05% 128.85% 480.08% 100.00%
ROE -25.30 % 2.81 % -4.81 % -0.03 % -4.94 % -21.62 % -2.12 % 51.14%
  YoY % -1,000.36% 158.42% -15,933.33% 99.39% 77.15% -919.81% -
  Horiz. % 1,193.40% -132.55% 226.89% 1.42% 233.02% 1,019.81% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.45 21.08 19.98 0.20 22.90 33.71 28.39 -3.13%
  YoY % 11.24% 5.51% 9,890.00% -99.13% -32.07% 18.74% -
  Horiz. % 82.60% 74.25% 70.38% 0.70% 80.66% 118.74% 100.00%
EPS -13.66 1.82 -3.08 0.02 -0.03 -16.45 -1.85 39.52%
  YoY % -850.55% 159.09% -15,500.00% 166.67% 99.82% -789.19% -
  Horiz. % 738.38% -98.38% 166.49% -1.08% 1.62% 889.19% 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 0.5400 0.6500 0.6400 0.6800 0.6900 0.7500 0.8700 -7.64%
  YoY % -16.92% 1.56% -5.88% -1.45% -8.00% -13.79% -
  Horiz. % 62.07% 74.71% 73.56% 78.16% 79.31% 86.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 223,767
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.69 4.22 4.00 4.25 4.58 6.74 5.55 -2.77%
  YoY % 11.14% 5.50% -5.88% -7.21% -32.05% 21.44% -
  Horiz. % 84.50% 76.04% 72.07% 76.58% 82.52% 121.44% 100.00%
EPS -2.73 0.36 -0.62 -0.45 -0.68 -3.24 -0.36 40.14%
  YoY % -858.33% 158.06% -37.78% 33.82% 79.01% -800.00% -
  Horiz. % 758.33% -100.00% 172.22% 125.00% 188.89% 900.00% 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 0.1080 0.1300 0.1280 14.7234 0.1380 0.1500 0.1700 -7.28%
  YoY % -16.92% 1.56% -99.13% 10,569.13% -8.00% -11.76% -
  Horiz. % 63.53% 76.47% 75.29% 8,660.82% 81.18% 88.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.4150 0.4300 0.5200 0.9600 0.4900 0.3500 1.0500 -
P/RPS 1.77 2.04 2.60 488.52 2.14 1.04 3.70 -11.56%
  YoY % -13.24% -21.54% -99.47% 22,728.04% 105.77% -71.89% -
  Horiz. % 47.84% 55.14% 70.27% 13,203.24% 57.84% 28.11% 100.00%
P/EPS -3.04 23.58 -16.90 -4,660.52 -14.37 -2.16 -56.97 -38.63%
  YoY % -112.89% 239.53% 99.64% -32,332.29% -565.28% 96.21% -
  Horiz. % 5.34% -41.39% 29.66% 8,180.66% 25.22% 3.79% 100.00%
EY -32.92 4.24 -5.92 -0.02 -6.96 -46.32 -1.76 62.89%
  YoY % -876.42% 171.62% -29,500.00% 99.71% 84.97% -2,531.82% -
  Horiz. % 1,870.45% -240.91% 336.36% 1.14% 395.45% 2,631.82% 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 0.77 0.66 0.81 1.41 0.71 0.47 1.21 -7.25%
  YoY % 16.67% -18.52% -42.55% 98.59% 51.06% -61.16% -
  Horiz. % 63.64% 54.55% 66.94% 116.53% 58.68% 38.84% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 24/05/12 25/05/11 25/05/10 29/05/09 27/05/08 -
Price 0.4500 0.5100 0.5100 0.9300 0.5000 0.5000 1.4000 -
P/RPS 1.92 2.42 2.55 473.25 2.18 1.48 4.93 -14.54%
  YoY % -20.66% -5.10% -99.46% 21,608.71% 47.30% -69.98% -
  Horiz. % 38.95% 49.09% 51.72% 9,599.39% 44.22% 30.02% 100.00%
P/EPS -3.29 27.97 -16.58 -4,514.88 -14.66 -3.08 -75.96 -40.72%
  YoY % -111.76% 268.70% 99.63% -30,697.27% -375.97% 95.95% -
  Horiz. % 4.33% -36.82% 21.83% 5,943.76% 19.30% 4.05% 100.00%
EY -30.36 3.58 -6.03 -0.02 -6.82 -32.43 -1.32 68.60%
  YoY % -948.04% 159.37% -30,050.00% 99.71% 78.97% -2,356.82% -
  Horiz. % 2,300.00% -271.21% 456.82% 1.52% 516.67% 2,456.82% 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 0.83 0.78 0.80 1.37 0.72 0.67 1.61 -10.45%
  YoY % 6.41% -2.50% -41.61% 90.28% 7.46% -58.39% -
  Horiz. % 51.55% 48.45% 49.69% 85.09% 44.72% 41.61% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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