Highlights

[LYC] YoY Quarter Result on 2012-12-31 [#4]

Stock [LYC]: MEXTER TECHNOLOGY BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -13.99%    YoY -     -365.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,392 8,577 7,977 7,188 9,606 11,745 11,524 -11.03%
  YoY % -48.79% 7.52% 10.98% -25.17% -18.21% 1.92% -
  Horiz. % 38.11% 74.43% 69.22% 62.37% 83.36% 101.92% 100.00%
PBT -2,428 233 -912 -977 -76 -217 571 -
  YoY % -1,142.06% 125.55% 6.65% -1,185.53% 64.98% -138.00% -
  Horiz. % -425.22% 40.81% -159.72% -171.10% -13.31% -38.00% 100.00%
Tax -58 -321 0 0 0 0 0 -
  YoY % 81.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.07% 100.00% - - - - -
NP -2,486 -88 -912 -977 -76 -217 571 -
  YoY % -2,725.00% 90.35% 6.65% -1,185.53% 64.98% -138.00% -
  Horiz. % -435.38% -15.41% -159.72% -171.10% -13.31% -38.00% 100.00%
NP to SH -2,543 36 -842 -815 -175 -279 492 -
  YoY % -7,163.89% 104.28% -3.31% -365.71% 37.28% -156.71% -
  Horiz. % -516.87% 7.32% -171.14% -165.65% -35.57% -56.71% 100.00%
Tax Rate - % 137.77 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 6,878 8,665 8,889 8,165 9,682 11,962 10,953 -5.48%
  YoY % -20.62% -2.52% 8.87% -15.67% -19.06% 9.21% -
  Horiz. % 62.80% 79.11% 81.16% 74.55% 88.40% 109.21% 100.00%
Net Worth 20,663 10,799 7,217 5,433 8,749 8,069 5,739 16.79%
  YoY % 91.33% 49.64% 32.83% -37.90% 8.43% 40.59% -
  Horiz. % 359.99% 188.15% 125.73% 94.66% 152.44% 140.59% 100.00%
Dividend
31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 20,663 10,799 7,217 5,433 8,749 8,069 5,739 16.79%
  YoY % 91.33% 49.64% 32.83% -37.90% 8.43% 40.59% -
  Horiz. % 359.99% 188.15% 125.73% 94.66% 152.44% 140.59% 100.00%
NOSH 258,290 180,000 120,285 90,555 87,499 89,666 81,999 14.92%
  YoY % 43.49% 49.64% 32.83% 3.49% -2.42% 9.35% -
  Horiz. % 314.99% 219.51% 146.69% 110.43% 106.71% 109.35% 100.00%
Ratio Analysis
31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -56.60 % -1.03 % -11.43 % -13.59 % -0.79 % -1.85 % 4.95 % -
  YoY % -5,395.15% 90.99% 15.89% -1,620.25% 57.30% -137.37% -
  Horiz. % -1,143.43% -20.81% -230.91% -274.55% -15.96% -37.37% 100.00%
ROE -12.31 % 0.33 % -11.67 % -15.00 % -2.00 % -3.46 % 8.57 % -
  YoY % -3,830.30% 102.83% 22.20% -650.00% 42.20% -140.37% -
  Horiz. % -143.64% 3.85% -136.17% -175.03% -23.34% -40.37% 100.00%
Per Share
31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.70 4.77 6.63 7.94 10.98 13.10 14.05 -22.58%
  YoY % -64.36% -28.05% -16.50% -27.69% -16.18% -6.76% -
  Horiz. % 12.10% 33.95% 47.19% 56.51% 78.15% 93.24% 100.00%
EPS -0.98 0.02 -0.70 -0.90 -0.20 -0.30 0.60 -
  YoY % -5,000.00% 102.86% 22.22% -350.00% 33.33% -150.00% -
  Horiz. % -163.33% 3.33% -116.67% -150.00% -33.33% -50.00% 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 0.0800 0.0600 0.0600 0.0600 0.1000 0.0900 0.0700 1.63%
  YoY % 33.33% 0.00% 0.00% -40.00% 11.11% 28.57% -
  Horiz. % 114.29% 85.71% 85.71% 85.71% 142.86% 128.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.35 2.64 2.46 2.21 2.96 3.62 3.55 -11.06%
  YoY % -48.86% 7.32% 11.31% -25.34% -18.23% 1.97% -
  Horiz. % 38.03% 74.37% 69.30% 62.25% 83.38% 101.97% 100.00%
EPS -0.78 0.01 -0.26 -0.25 -0.05 -0.09 0.15 -
  YoY % -7,900.00% 103.85% -4.00% -400.00% 44.44% -160.00% -
  Horiz. % -520.00% 6.67% -173.33% -166.67% -33.33% -60.00% 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 0.0636 0.0332 0.0222 0.0167 0.0269 0.0248 0.0177 16.77%
  YoY % 91.57% 49.55% 32.93% -37.92% 8.47% 40.11% -
  Horiz. % 359.32% 187.57% 125.42% 94.35% 151.98% 140.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/03/18 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3900 0.0800 0.0900 0.1700 0.1500 0.1500 0.1200 -
P/RPS 22.94 1.68 1.36 2.14 1.37 1.15 0.85 49.08%
  YoY % 1,265.48% 23.53% -36.45% 56.20% 19.13% 35.29% -
  Horiz. % 2,698.82% 197.65% 160.00% 251.76% 161.18% 135.29% 100.00%
P/EPS -39.61 400.00 -12.86 -18.89 -75.00 -48.21 20.00 -
  YoY % -109.90% 3,210.42% 31.92% 74.81% -55.57% -341.05% -
  Horiz. % -198.05% 2,000.00% -64.30% -94.45% -375.00% -241.05% 100.00%
EY -2.52 0.25 -7.78 -5.29 -1.33 -2.07 5.00 -
  YoY % -1,108.00% 103.21% -47.07% -297.74% 35.75% -141.40% -
  Horiz. % -50.40% 5.00% -155.60% -105.80% -26.60% -41.40% 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 4.88 1.33 1.50 2.83 1.50 1.67 1.71 13.55%
  YoY % 266.92% -11.33% -47.00% 88.67% -10.18% -2.34% -
  Horiz. % 285.38% 77.78% 87.72% 165.50% 87.72% 97.66% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 21/05/18 26/02/15 12/03/14 25/02/13 23/02/12 23/02/11 22/02/10 -
Price 0.3900 0.0950 0.0850 0.1400 0.1900 0.1000 0.1400 -
P/RPS 22.94 1.99 1.28 1.76 1.73 0.76 1.00 46.18%
  YoY % 1,052.76% 55.47% -27.27% 1.73% 127.63% -24.00% -
  Horiz. % 2,294.00% 199.00% 128.00% 176.00% 173.00% 76.00% 100.00%
P/EPS -39.61 475.00 -12.14 -15.56 -95.00 -32.14 23.33 -
  YoY % -108.34% 4,012.69% 21.98% 83.62% -195.58% -237.76% -
  Horiz. % -169.78% 2,036.01% -52.04% -66.70% -407.20% -137.76% 100.00%
EY -2.52 0.21 -8.24 -6.43 -1.05 -3.11 4.29 -
  YoY % -1,300.00% 102.55% -28.15% -512.38% 66.24% -172.49% -
  Horiz. % -58.74% 4.90% -192.07% -149.88% -24.48% -72.49% 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 4.88 1.58 1.42 2.33 1.90 1.11 2.00 11.42%
  YoY % 208.86% 11.27% -39.06% 22.63% 71.17% -44.50% -
  Horiz. % 244.00% 79.00% 71.00% 116.50% 95.00% 55.50% 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.
 


 

1855 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers