Highlights

[LYC] YoY Cumulative Quarter 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 QoQ -     2.82%    YoY -     55.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/19 31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 7,603 18,175 43,193 34,673 33,730 51,940 49,431 -20.30%
  YoY % -58.17% -57.92% 24.57% 2.80% -35.06% 5.08% -
  Horiz. % 15.38% 36.77% 87.38% 70.14% 68.24% 105.08% 100.00%
PBT -7,525 -5,388 -915 -2,959 -3,292 1,217 1,635 -
  YoY % -39.66% -488.85% 69.08% 10.12% -370.50% -25.57% -
  Horiz. % -460.24% -329.54% -55.96% -180.98% -201.35% 74.43% 100.00%
Tax 1,628 -54 -349 -1 0 2 0 -
  YoY % 3,114.81% 84.53% -34,800.00% 0.00% 0.00% 0.00% -
  Horiz. % 81,400.00% -2,700.00% -17,450.00% -50.00% 0.00% 100.00% -
NP -5,897 -5,442 -1,264 -2,960 -3,292 1,219 1,635 -
  YoY % -8.36% -330.54% 57.30% 10.09% -370.06% -25.44% -
  Horiz. % -360.67% -332.84% -77.31% -181.04% -201.35% 74.56% 100.00%
NP to SH -5,881 -5,153 -1,204 -2,735 -3,009 638 1,201 -
  YoY % -14.13% -327.99% 55.98% 9.11% -571.63% -46.88% -
  Horiz. % -489.68% -429.06% -100.25% -227.73% -250.54% 53.12% 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% 100.00% -
Total Cost 13,500 23,617 44,457 37,633 37,022 50,721 47,796 -14.20%
  YoY % -42.84% -46.88% 18.13% 1.65% -27.01% 6.12% -
  Horiz. % 28.25% 49.41% 93.01% 78.74% 77.46% 106.12% 100.00%
Net Worth 22,740 20,663 11,113 6,837 5,309 9,114 7,778 13.88%
  YoY % 10.05% 85.92% 62.54% 28.77% -41.74% 17.17% -
  Horiz. % 292.35% 265.64% 142.88% 87.90% 68.26% 117.17% 100.00%
Dividend
31/03/19 31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 22,740 20,663 11,113 6,837 5,309 9,114 7,778 13.88%
  YoY % 10.05% 85.92% 62.54% 28.77% -41.74% 17.17% -
  Horiz. % 292.35% 265.64% 142.88% 87.90% 68.26% 117.17% 100.00%
NOSH 324,864 258,290 185,230 113,958 88,499 91,142 86,428 17.40%
  YoY % 25.78% 39.44% 62.54% 28.77% -2.90% 5.45% -
  Horiz. % 375.88% 298.85% 214.32% 131.85% 102.40% 105.45% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -77.56 % -29.94 % -2.93 % -8.54 % -9.76 % 2.35 % 3.31 % -
  YoY % -159.05% -921.84% 65.69% 12.50% -515.32% -29.00% -
  Horiz. % -2,343.20% -904.53% -88.52% -258.01% -294.86% 71.00% 100.00%
ROE -25.86 % -24.94 % -10.83 % -40.00 % -56.67 % 7.00 % 15.44 % -
  YoY % -3.69% -130.29% 72.93% 29.42% -909.57% -54.66% -
  Horiz. % -167.49% -161.53% -70.14% -259.07% -367.03% 45.34% 100.00%
Per Share
31/03/19 31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.34 7.04 23.32 30.43 38.11 56.99 57.19 -32.11%
  YoY % -66.76% -69.81% -23.37% -20.15% -33.13% -0.35% -
  Horiz. % 4.09% 12.31% 40.78% 53.21% 66.64% 99.65% 100.00%
EPS -1.97 -2.30 -0.65 -2.40 -3.40 0.70 1.30 -
  YoY % 14.35% -253.85% 72.92% 29.41% -585.71% -46.15% -
  Horiz. % -151.54% -176.92% -50.00% -184.62% -261.54% 53.85% 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 0.0600 0.0600 0.0600 0.1000 0.0900 -3.00%
  YoY % -12.50% 33.33% 0.00% 0.00% -40.00% 11.11% -
  Horiz. % 77.78% 88.89% 66.67% 66.67% 66.67% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
31/03/19 31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.34 5.59 13.30 10.67 10.38 15.99 15.22 -20.30%
  YoY % -58.14% -57.97% 24.65% 2.79% -35.08% 5.06% -
  Horiz. % 15.37% 36.73% 87.39% 70.11% 68.20% 105.06% 100.00%
EPS -1.97 -1.59 -0.37 -0.84 -0.93 0.20 0.37 -
  YoY % -23.90% -329.73% 55.95% 9.68% -565.00% -45.95% -
  Horiz. % -532.43% -429.73% -100.00% -227.03% -251.35% 54.05% 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 0.0342 0.0210 0.0163 0.0281 0.0239 13.91%
  YoY % 10.06% 85.96% 62.86% 28.83% -41.99% 17.57% -
  Horiz. % 292.89% 266.11% 143.10% 87.87% 68.20% 117.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/03/19 30/03/18 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.3250 0.3900 0.0800 0.0900 0.1700 0.1500 0.1500 -
P/RPS 13.89 5.54 0.34 0.30 0.45 0.26 0.26 61.95%
  YoY % 150.72% 1,529.41% 13.33% -33.33% 73.08% 0.00% -
  Horiz. % 5,342.31% 2,130.77% 130.77% 115.38% 173.08% 100.00% 100.00%
P/EPS -17.95 -19.55 -12.31 -3.75 -5.00 21.43 10.79 -
  YoY % 8.18% -58.81% -228.27% 25.00% -123.33% 98.61% -
  Horiz. % -166.36% -181.19% -114.09% -34.75% -46.34% 198.61% 100.00%
EY -5.57 -5.12 -8.13 -26.67 -20.00 4.67 9.26 -
  YoY % -8.79% 37.02% 69.52% -33.35% -528.27% -49.57% -
  Horiz. % -60.15% -55.29% -87.80% -288.01% -215.98% 50.43% 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 1.33 1.50 2.83 1.50 1.67 13.18%
  YoY % -4.92% 266.92% -11.33% -47.00% 88.67% -10.18% -
  Horiz. % 277.84% 292.22% 79.64% 89.82% 169.46% 89.82% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/05/19 21/05/18 26/02/15 12/03/14 25/02/13 23/02/12 23/02/11 -
Price 0.3500 0.3900 0.0950 0.0850 0.1400 0.1900 0.1000 -
P/RPS 14.95 5.54 0.41 0.28 0.37 0.33 0.17 72.03%
  YoY % 169.86% 1,251.22% 46.43% -24.32% 12.12% 94.12% -
  Horiz. % 8,794.12% 3,258.82% 241.18% 164.71% 217.65% 194.12% 100.00%
P/EPS -19.33 -19.55 -14.62 -3.54 -4.12 27.14 7.20 -
  YoY % 1.13% -33.72% -312.99% 14.08% -115.18% 276.94% -
  Horiz. % -268.47% -271.53% -203.06% -49.17% -57.22% 376.94% 100.00%
EY -5.17 -5.12 -6.84 -28.24 -24.29 3.68 13.90 -
  YoY % -0.98% 25.15% 75.78% -16.26% -760.05% -73.53% -
  Horiz. % -37.19% -36.83% -49.21% -203.17% -174.75% 26.47% 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 1.58 1.42 2.33 1.90 1.11 20.01%
  YoY % 2.46% 208.86% 11.27% -39.06% 22.63% 71.17% -
  Horiz. % 450.45% 439.64% 142.34% 127.93% 209.91% 171.17% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers