Highlights

[MYTECH] YoY Cumulative 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 -     -1,032.22%    YoY -     -849.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS