Highlights

[LYC] YoY Quarter Result on 2018-03-31 [#4]

Stock [LYC]: MEXTER TECHNOLOGY BHD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -154.55%    YoY -     -93.83%
Quarter Report


View:


Show?  YoY % Horiz. %

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 2,470 4,392 8,577 7,977 7,188 9,606 11,745 -17.22%
  YoY % -43.76% -48.79% 7.52% 10.98% -25.17% -18.21% -
  Horiz. % 21.03% 37.39% 73.03% 67.92% 61.20% 81.79% 100.00%
PBT -2,238 -2,428 233 -912 -977 -76 -217 32.68%
  YoY % 7.83% -1,142.06% 125.55% 6.65% -1,185.53% 64.98% -
  Horiz. % 1,031.34% 1,118.89% -107.37% 420.28% 450.23% 35.02% 100.00%
Tax -62 -58 -321 0 0 0 0 -
  YoY % -6.90% 81.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.31% 18.07% 100.00% - - - -
NP -2,300 -2,486 -88 -912 -977 -76 -217 33.12%
  YoY % 7.48% -2,725.00% 90.35% 6.65% -1,185.53% 64.98% -
  Horiz. % 1,059.91% 1,145.62% 40.55% 420.28% 450.23% 35.02% 100.00%
NP to SH -2,253 -2,543 36 -842 -815 -175 -279 28.80%
  YoY % 11.40% -7,163.89% 104.28% -3.31% -365.71% 37.28% -
  Horiz. % 807.53% 911.47% -12.90% 301.79% 292.11% 62.72% 100.00%
Tax Rate - % - % 137.77 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 4,770 6,878 8,665 8,889 8,165 9,682 11,962 -10.54%
  YoY % -30.65% -20.62% -2.52% 8.87% -15.67% -19.06% -
  Horiz. % 39.88% 57.50% 72.44% 74.31% 68.26% 80.94% 100.00%
Net Worth 22,740 20,663 10,799 7,217 5,433 8,749 8,069 13.38%
  YoY % 10.05% 91.33% 49.64% 32.83% -37.90% 8.43% -
  Horiz. % 281.79% 256.05% 133.83% 89.43% 67.33% 108.43% 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 10,799 7,217 5,433 8,749 8,069 13.38%
  YoY % 10.05% 91.33% 49.64% 32.83% -37.90% 8.43% -
  Horiz. % 281.79% 256.05% 133.83% 89.43% 67.33% 108.43% 100.00%
NOSH 324,864 258,290 180,000 120,285 90,555 87,499 89,666 16.88%
  YoY % 25.78% 43.49% 49.64% 32.83% 3.49% -2.42% -
  Horiz. % 362.30% 288.06% 200.74% 134.15% 100.99% 97.58% 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 -93.12 % -56.60 % -1.03 % -11.43 % -13.59 % -0.79 % -1.85 % 60.78%
  YoY % -64.52% -5,395.15% 90.99% 15.89% -1,620.25% 57.30% -
  Horiz. % 5,033.51% 3,059.46% 55.68% 617.84% 734.59% 42.70% 100.00%
ROE -9.91 % -12.31 % 0.33 % -11.67 % -15.00 % -2.00 % -3.46 % 13.60%
  YoY % 19.50% -3,830.30% 102.83% 22.20% -650.00% 42.20% -
  Horiz. % 286.42% 355.78% -9.54% 337.28% 433.53% 57.80% 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 0.76 1.70 4.77 6.63 7.94 10.98 13.10 -29.18%
  YoY % -55.29% -64.36% -28.05% -16.50% -27.69% -16.18% -
  Horiz. % 5.80% 12.98% 36.41% 50.61% 60.61% 83.82% 100.00%
EPS -0.69 -0.98 0.02 -0.70 -0.90 -0.20 -0.30 10.62%
  YoY % 29.59% -5,000.00% 102.86% 22.22% -350.00% 33.33% -
  Horiz. % 230.00% 326.67% -6.67% 233.33% 300.00% 66.67% 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 0.76 1.35 2.64 2.46 2.21 2.96 3.62 -17.23%
  YoY % -43.70% -48.86% 7.32% 11.31% -25.34% -18.23% -
  Horiz. % 20.99% 37.29% 72.93% 67.96% 61.05% 81.77% 100.00%
EPS -0.69 -0.78 0.01 -0.26 -0.25 -0.05 -0.09 28.00%
  YoY % 11.54% -7,900.00% 103.85% -4.00% -400.00% 44.44% -
  Horiz. % 766.67% 866.67% -11.11% 288.89% 277.78% 55.56% 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 0.0332 0.0222 0.0167 0.0269 0.0248 13.40%
  YoY % 10.06% 91.57% 49.55% 32.93% -37.92% 8.47% -
  Horiz. % 282.26% 256.45% 133.87% 89.52% 67.34% 108.47% 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 42.75 22.94 1.68 1.36 2.14 1.37 1.15 54.98%
  YoY % 86.36% 1,265.48% 23.53% -36.45% 56.20% 19.13% -
  Horiz. % 3,717.39% 1,994.78% 146.09% 118.26% 186.09% 119.13% 100.00%
P/EPS -46.86 -39.61 400.00 -12.86 -18.89 -75.00 -48.21 -0.34%
  YoY % -18.30% -109.90% 3,210.42% 31.92% 74.81% -55.57% -
  Horiz. % 97.20% 82.16% -829.70% 26.67% 39.18% 155.57% 100.00%
EY -2.13 -2.52 0.25 -7.78 -5.29 -1.33 -2.07 0.35%
  YoY % 15.48% -1,108.00% 103.21% -47.07% -297.74% 35.75% -
  Horiz. % 102.90% 121.74% -12.08% 375.85% 255.56% 64.25% 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 46.03 22.94 1.99 1.28 1.76 1.73 0.76 64.43%
  YoY % 100.65% 1,052.76% 55.47% -27.27% 1.73% 127.63% -
  Horiz. % 6,056.58% 3,018.42% 261.84% 168.42% 231.58% 227.63% 100.00%
P/EPS -50.47 -39.61 475.00 -12.14 -15.56 -95.00 -32.14 5.62%
  YoY % -27.42% -108.34% 4,012.69% 21.98% 83.62% -195.58% -
  Horiz. % 157.03% 123.24% -1,477.91% 37.77% 48.41% 295.58% 100.00%
EY -1.98 -2.52 0.21 -8.24 -6.43 -1.05 -3.11 -5.32%
  YoY % 21.43% -1,300.00% 102.55% -28.15% -512.38% 66.24% -
  Horiz. % 63.67% 81.03% -6.75% 264.95% 206.75% 33.76% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers