Highlights

[LYC] YoY Quarter Result on 2018-12-31 [#3]

Stock [LYC]: MEXTER TECHNOLOGY BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     67.25%    YoY -     47.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,807 4,674 15,172 7,198 8,964 12,326 13,164 -21.38%
  YoY % -61.34% -69.19% 110.78% -19.70% -27.28% -6.37% -
  Horiz. % 13.73% 35.51% 115.25% 54.68% 68.09% 93.63% 100.00%
PBT -2,200 -1,058 316 -862 -772 104 276 -
  YoY % -107.94% -434.81% 136.66% -11.66% -842.31% -62.32% -
  Horiz. % -797.10% -383.33% 114.49% -312.32% -279.71% 37.68% 100.00%
Tax 1,686 0 -28 -1 0 0 0 -
  YoY % 0.00% 0.00% -2,700.00% 0.00% 0.00% 0.00% -
  Horiz. % -168,600.00% -0.00% 2,800.00% 100.00% - - -
NP -514 -1,058 288 -863 -772 104 276 -
  YoY % 51.42% -467.36% 133.37% -11.79% -842.31% -62.32% -
  Horiz. % -186.23% -383.33% 104.35% -312.68% -279.71% 37.68% 100.00%
NP to SH -520 -999 295 -807 -715 -25 163 -
  YoY % 47.95% -438.64% 136.56% -12.87% -2,760.00% -115.34% -
  Horiz. % -319.02% -612.88% 180.98% -495.09% -438.65% -15.34% 100.00%
Tax Rate - % - % 8.86 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 2,321 5,732 14,884 8,061 9,736 12,222 12,888 -18.75%
  YoY % -59.51% -61.49% 84.64% -17.20% -20.34% -5.17% -
  Horiz. % 18.01% 44.48% 115.49% 62.55% 75.54% 94.83% 100.00%
Net Worth 25,989 21,773 11,062 11,528 6,256 8,940 7,335 16.56%
  YoY % 19.36% 96.82% -4.04% 84.27% -30.02% 21.88% -
  Horiz. % 354.32% 296.84% 150.82% 157.17% 85.29% 121.88% 100.00%
Dividend
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 25,989 21,773 11,062 11,528 6,256 8,940 7,335 16.56%
  YoY % 19.36% 96.82% -4.04% 84.27% -30.02% 21.88% -
  Horiz. % 354.32% 296.84% 150.82% 157.17% 85.29% 121.88% 100.00%
NOSH 324,864 241,924 184,375 115,285 89,374 89,400 81,499 18.23%
  YoY % 34.28% 31.21% 59.93% 28.99% -0.03% 9.69% -
  Horiz. % 398.61% 296.84% 226.23% 141.45% 109.66% 109.69% 100.00%
Ratio Analysis
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -28.44 % -22.64 % 1.90 % -11.99 % -8.61 % 0.84 % 2.10 % -
  YoY % -25.62% -1,291.58% 115.85% -39.26% -1,125.00% -60.00% -
  Horiz. % -1,354.29% -1,078.10% 90.48% -570.95% -410.00% 40.00% 100.00%
ROE -2.00 % -4.59 % 2.67 % -7.00 % -11.43 % -0.28 % 2.22 % -
  YoY % 56.43% -271.91% 138.14% 38.76% -3,982.14% -112.61% -
  Horiz. % -90.09% -206.76% 120.27% -315.32% -514.86% -12.61% 100.00%
Per Share
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.56 1.93 8.23 6.24 10.03 13.79 16.15 -33.44%
  YoY % -70.98% -76.55% 31.89% -37.79% -27.27% -14.61% -
  Horiz. % 3.47% 11.95% 50.96% 38.64% 62.11% 85.39% 100.00%
EPS -0.16 -0.41 0.16 -0.70 -0.80 0.00 0.20 -
  YoY % 60.98% -356.25% 122.86% 12.50% 0.00% 0.00% -
  Horiz. % -80.00% -205.00% 80.00% -350.00% -400.00% 0.00% 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 0.0900 0.0600 0.1000 0.0700 0.1000 0.0900 -1.42%
  YoY % -11.11% 50.00% -40.00% 42.86% -30.00% 11.11% -
  Horiz. % 88.89% 100.00% 66.67% 111.11% 77.78% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 325,000
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.56 1.44 4.67 2.22 2.76 3.79 4.05 -21.31%
  YoY % -61.11% -69.16% 110.36% -19.57% -27.18% -6.42% -
  Horiz. % 13.83% 35.56% 115.31% 54.81% 68.15% 93.58% 100.00%
EPS -0.16 -0.31 0.09 -0.25 -0.22 -0.01 0.05 -
  YoY % 48.39% -444.44% 136.00% -13.64% -2,100.00% -120.00% -
  Horiz. % -320.00% -620.00% 180.00% -500.00% -440.00% -20.00% 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 0.0670 0.0341 0.0355 0.0193 0.0275 0.0226 16.54%
  YoY % 19.40% 96.48% -3.94% 83.94% -29.82% 21.68% -
  Horiz. % 353.98% 296.46% 150.88% 157.08% 85.40% 121.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/12/18 29/12/17 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.3850 0.5800 0.1200 0.0850 0.1500 0.1550 0.1000 -
P/RPS 69.22 30.02 1.46 1.36 1.50 1.12 0.62 77.01%
  YoY % 130.58% 1,956.16% 7.35% -9.33% 33.93% 80.65% -
  Horiz. % 11,164.52% 4,841.94% 235.48% 219.35% 241.94% 180.65% 100.00%
P/EPS -240.52 -140.46 75.00 -12.14 -18.75 -554.28 50.00 -
  YoY % -71.24% -287.28% 717.79% 35.25% 96.62% -1,208.56% -
  Horiz. % -481.04% -280.92% 150.00% -24.28% -37.50% -1,108.56% 100.00%
EY -0.42 -0.71 1.33 -8.24 -5.33 -0.18 2.00 -
  YoY % 40.85% -153.38% 116.14% -54.60% -2,861.11% -109.00% -
  Horiz. % -21.00% -35.50% 66.50% -412.00% -266.50% -9.00% 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 4.81 6.44 2.00 0.85 2.14 1.55 1.11 19.43%
  YoY % -25.31% 222.00% 135.29% -60.28% 38.06% 39.64% -
  Horiz. % 433.33% 580.18% 180.18% 76.58% 192.79% 139.64% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/02/19 26/02/18 27/11/14 28/11/13 29/11/12 23/11/11 24/11/10 -
Price 0.3450 0.5500 0.1000 0.1050 0.2000 0.1400 0.0800 -
P/RPS 62.02 28.47 1.22 1.68 1.99 1.02 0.50 79.28%
  YoY % 117.84% 2,233.61% -27.38% -15.58% 95.10% 104.00% -
  Horiz. % 12,404.00% 5,694.00% 244.00% 336.00% 398.00% 204.00% 100.00%
P/EPS -215.54 -133.19 62.50 -15.00 -25.00 -500.64 40.00 -
  YoY % -61.83% -313.10% 516.67% 40.00% 95.01% -1,351.60% -
  Horiz. % -538.85% -332.98% 156.25% -37.50% -62.50% -1,251.60% 100.00%
EY -0.46 -0.75 1.60 -6.67 -4.00 -0.20 2.50 -
  YoY % 38.67% -146.87% 123.99% -66.75% -1,900.00% -108.00% -
  Horiz. % -18.40% -30.00% 64.00% -266.80% -160.00% -8.00% 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 4.31 6.11 1.67 1.05 2.86 1.40 0.89 21.05%
  YoY % -29.46% 265.87% 59.05% -63.29% 104.29% 57.30% -
  Horiz. % 484.27% 686.52% 187.64% 117.98% 321.35% 157.30% 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.
 


 

1887 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8050.00 
 KOTRA 1.700.00 
 UCREST 0.2650.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.310.00 
 3A 0.9450.00 
 M3TECH 0.0450.00 
Partners & Brokers