Highlights

[MYTECH] YoY Annualized Quarter 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 -     -749.17%    YoY -     -849.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 6,622 7,614 10,204 10,494 9,432 8,943 9,521 -5.87%
  YoY % -13.03% -25.38% -2.76% 11.26% 5.47% -6.07% -
  Horiz. % 69.55% 79.97% 107.17% 110.22% 99.07% 93.93% 100.00%
PBT 912 1,593 3,055 -3,042 2,297 -970 -151 -
  YoY % -42.75% -47.86% 200.43% -232.43% 336.80% -542.38% -
  Horiz. % -603.97% -1,054.97% -2,023.18% 2,014.57% -1,521.19% 642.38% 100.00%
Tax -68 -4 -100 566 -38 -86 -285 -21.23%
  YoY % -1,600.00% 96.00% -117.67% 1,589.47% 55.81% 69.82% -
  Horiz. % 23.86% 1.40% 35.09% -198.60% 13.33% 30.18% 100.00%
NP 844 1,589 2,955 -2,476 2,259 -1,056 -436 -
  YoY % -46.88% -46.23% 219.35% -209.61% 313.92% -142.20% -
  Horiz. % -193.58% -364.45% -677.75% 567.89% -518.12% 242.20% 100.00%
NP to SH 968 1,079 3,148 -6,114 816 -1,377 -998 -
  YoY % -10.29% -65.72% 151.49% -849.26% 159.26% -37.98% -
  Horiz. % -96.99% -108.12% -315.43% 612.63% -81.76% 137.98% 100.00%
Tax Rate 7.46 % 0.25 % 3.27 % - % 1.65 % - % - % -
  YoY % 2,884.00% -92.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 452.12% 15.15% 198.18% 0.00% 100.00% - -
Total Cost 5,778 6,025 7,249 12,970 7,173 9,999 9,957 -8.66%
  YoY % -4.10% -16.89% -44.11% 80.82% -28.26% 0.42% -
  Horiz. % 58.03% 60.51% 72.80% 130.26% 72.04% 100.42% 100.00%
Net Worth 33,565 31,327 29,089 24,166 29,089 28,642 3,294,600 -53.41%
  YoY % 7.14% 7.69% 20.37% -16.92% 1.56% -99.13% -
  Horiz. % 1.02% 0.95% 0.88% 0.73% 0.88% 0.87% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 33,565 31,327 29,089 24,166 29,089 28,642 3,294,600 -53.41%
  YoY % 7.14% 7.69% 20.37% -16.92% 1.56% -99.13% -
  Horiz. % 1.02% 0.95% 0.88% 0.73% 0.88% 0.87% 100.00%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 4,845,000 -54.16%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -99.08% -
  Horiz. % 0.92% 0.92% 0.92% 0.92% 0.92% 0.92% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.75 % 20.87 % 28.96 % -23.59 % 23.95 % -11.81 % -4.58 % -
  YoY % -38.91% -27.94% 222.76% -198.50% 302.79% -157.86% -
  Horiz. % -278.38% -455.68% -632.31% 515.07% -522.93% 257.86% 100.00%
ROE 2.88 % 3.44 % 10.82 % -25.30 % 2.81 % -4.81 % -0.03 % -
  YoY % -16.28% -68.21% 142.77% -1,000.36% 158.42% -15,933.33% -
  Horiz. % -9,600.00% -11,466.67% -36,066.66% 84,333.33% -9,366.67% 16,033.33% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.80 17.01 22.80 23.45 21.08 19.98 0.20 104.76%
  YoY % -12.99% -25.39% -2.77% 11.24% 5.51% 9,890.00% -
  Horiz. % 7,400.00% 8,505.00% 11,400.00% 11,725.00% 10,540.00% 9,990.00% 100.00%
EPS 2.16 2.41 7.03 -13.66 1.82 -3.08 0.02 118.07%
  YoY % -10.37% -65.72% 151.46% -850.55% 159.09% -15,500.00% -
  Horiz. % 10,800.00% 12,050.00% 35,150.00% -68,300.00% 9,100.00% -15,400.00% 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 0.7500 0.7000 0.6500 0.5400 0.6500 0.6400 0.6800 1.64%
  YoY % 7.14% 7.69% 20.37% -16.92% 1.56% -5.88% -
  Horiz. % 110.29% 102.94% 95.59% 79.41% 95.59% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 223,767
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.96 3.40 4.56 4.69 4.22 4.00 4.25 -5.85%
  YoY % -12.94% -25.44% -2.77% 11.14% 5.50% -5.88% -
  Horiz. % 69.65% 80.00% 107.29% 110.35% 99.29% 94.12% 100.00%
EPS 0.43 0.48 1.41 -2.73 0.36 -0.62 -0.45 -
  YoY % -10.42% -65.96% 151.65% -858.33% 158.06% -37.78% -
  Horiz. % -95.56% -106.67% -313.33% 606.67% -80.00% 137.78% 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 0.1500 0.1400 0.1300 0.1080 0.1300 0.1280 14.7234 -53.41%
  YoY % 7.14% 7.69% 20.37% -16.92% 1.56% -99.13% -
  Horiz. % 1.02% 0.95% 0.88% 0.73% 0.88% 0.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.4700 0.4900 0.4700 0.4150 0.4300 0.5200 0.9600 -
P/RPS 3.18 2.88 2.06 1.77 2.04 2.60 488.52 -56.76%
  YoY % 10.42% 39.81% 16.38% -13.24% -21.54% -99.47% -
  Horiz. % 0.65% 0.59% 0.42% 0.36% 0.42% 0.53% 100.00%
P/EPS 21.73 20.32 6.68 -3.04 23.58 -16.90 -4,660.52 -
  YoY % 6.94% 204.19% 319.74% -112.89% 239.53% 99.64% -
  Horiz. % -0.47% -0.44% -0.14% 0.07% -0.51% 0.36% 100.00%
EY 4.60 4.92 14.97 -32.92 4.24 -5.92 -0.02 -
  YoY % -6.50% -67.13% 145.47% -876.42% 171.62% -29,500.00% -
  Horiz. % -23,000.00% -24,600.00% -74,850.00% 164,600.00% -21,200.00% 29,600.00% 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 0.63 0.70 0.72 0.77 0.66 0.81 1.41 -12.55%
  YoY % -10.00% -2.78% -6.49% 16.67% -18.52% -42.55% -
  Horiz. % 44.68% 49.65% 51.06% 54.61% 46.81% 57.45% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 24/05/16 28/05/15 28/05/14 30/05/13 24/05/12 25/05/11 -
Price 0.4550 0.4100 0.4700 0.4500 0.5100 0.5100 0.9300 -
P/RPS 3.08 2.41 2.06 1.92 2.42 2.55 473.25 -56.76%
  YoY % 27.80% 16.99% 7.29% -20.66% -5.10% -99.46% -
  Horiz. % 0.65% 0.51% 0.44% 0.41% 0.51% 0.54% 100.00%
P/EPS 21.04 17.01 6.68 -3.29 27.97 -16.58 -4,514.88 -
  YoY % 23.69% 154.64% 303.04% -111.76% 268.70% 99.63% -
  Horiz. % -0.47% -0.38% -0.15% 0.07% -0.62% 0.37% 100.00%
EY 4.75 5.88 14.97 -30.36 3.58 -6.03 -0.02 -
  YoY % -19.22% -60.72% 149.31% -948.04% 159.37% -30,050.00% -
  Horiz. % -23,750.00% -29,400.00% -74,850.00% 151,800.02% -17,900.00% 30,150.00% 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 0.61 0.59 0.72 0.83 0.78 0.80 1.37 -12.60%
  YoY % 3.39% -18.06% -13.25% 6.41% -2.50% -41.61% -
  Horiz. % 44.53% 43.07% 52.55% 60.58% 56.93% 58.39% 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. [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
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

299  299  584  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 FOCUS-WD 0.01+0.005 
 XOX 0.030.00 
 KANGER 0.020.00 
PARTNERS & BROKERS