Highlights

[LYC] YoY TTM Result on 2010-12-31 [#4]

Stock [LYC]: MEXTER TECHNOLOGY BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -39.10%    YoY -     178.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 34,673 33,730 51,940 49,432 36,177 15,075 13,490 17.02%
  YoY % 2.80% -35.06% 5.07% 36.64% 139.98% 11.75% -
  Horiz. % 257.03% 250.04% 385.03% 366.43% 268.18% 111.75% 100.00%
PBT -2,958 -3,292 1,216 1,636 -1,322 -3,243 -10,821 -19.42%
  YoY % 10.15% -370.72% -25.67% 223.75% 59.24% 70.03% -
  Horiz. % 27.34% 30.42% -11.24% -15.12% 12.22% 29.97% 100.00%
Tax -1 0 2 0 -1 -5 17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 80.00% -129.41% -
  Horiz. % -5.88% 0.00% 11.76% 0.00% -5.88% -29.41% 100.00%
NP -2,959 -3,292 1,218 1,636 -1,323 -3,248 -10,804 -19.40%
  YoY % 10.12% -370.28% -25.55% 223.66% 59.27% 69.94% -
  Horiz. % 27.39% 30.47% -11.27% -15.14% 12.25% 30.06% 100.00%
NP to SH -2,734 -3,009 639 1,201 -1,534 -3,248 -10,804 -20.45%
  YoY % 9.14% -570.89% -46.79% 178.29% 52.77% 69.94% -
  Horiz. % 25.31% 27.85% -5.91% -11.12% 14.20% 30.06% 100.00%
Tax Rate - % - % -0.16 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 37,632 37,022 50,722 47,796 37,500 18,323 24,294 7.56%
  YoY % 1.65% -27.01% 6.12% 27.46% 104.66% -24.58% -
  Horiz. % 154.90% 152.39% 208.78% 196.74% 154.36% 75.42% 100.00%
Net Worth 7,217 5,433 8,749 8,069 5,739 6,858 10,964 -6.73%
  YoY % 32.83% -37.90% 8.43% 40.59% -16.30% -37.45% -
  Horiz. % 65.82% 49.55% 79.80% 73.60% 52.35% 62.55% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 0 0 0 0 0 0 282 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 7,217 5,433 8,749 8,069 5,739 6,858 10,964 -6.73%
  YoY % 32.83% -37.90% 8.43% 40.59% -16.30% -37.45% -
  Horiz. % 65.82% 49.55% 79.80% 73.60% 52.35% 62.55% 100.00%
NOSH 120,285 90,555 87,499 89,666 81,999 85,727 91,374 4.68%
  YoY % 32.83% 3.49% -2.42% 9.35% -4.35% -6.18% -
  Horiz. % 131.64% 99.10% 95.76% 98.13% 89.74% 93.82% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -8.53 % -9.76 % 2.35 % 3.31 % -3.66 % -21.55 % -80.09 % -31.13%
  YoY % 12.60% -515.32% -29.00% 190.44% 83.02% 73.09% -
  Horiz. % 10.65% 12.19% -2.93% -4.13% 4.57% 26.91% 100.00%
ROE -37.88 % -55.38 % 7.30 % 14.88 % -26.72 % -47.36 % -98.53 % -14.72%
  YoY % 31.60% -858.63% -50.94% 155.69% 43.58% 51.93% -
  Horiz. % 38.45% 56.21% -7.41% -15.10% 27.12% 48.07% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.83 37.25 59.36 55.13 44.12 17.58 14.76 11.79%
  YoY % -22.60% -37.25% 7.67% 24.95% 150.97% 19.11% -
  Horiz. % 195.33% 252.37% 402.17% 373.51% 298.92% 119.11% 100.00%
EPS -2.27 -3.32 0.73 1.34 -1.87 -3.79 -11.82 -24.02%
  YoY % 31.63% -554.79% -45.52% 171.66% 50.66% 67.94% -
  Horiz. % 19.20% 28.09% -6.18% -11.34% 15.82% 32.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0600 0.0600 0.1000 0.0900 0.0700 0.0800 0.1200 -10.90%
  YoY % 0.00% -40.00% 11.11% 28.57% -12.50% -33.33% -
  Horiz. % 50.00% 50.00% 83.33% 75.00% 58.33% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,864
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.67 10.38 15.99 15.22 11.14 4.64 4.15 17.03%
  YoY % 2.79% -35.08% 5.06% 36.62% 140.09% 11.81% -
  Horiz. % 257.11% 250.12% 385.30% 366.75% 268.43% 111.81% 100.00%
EPS -0.84 -0.93 0.20 0.37 -0.47 -1.00 -3.33 -20.49%
  YoY % 9.68% -565.00% -45.95% 178.72% 53.00% 69.97% -
  Horiz. % 25.23% 27.93% -6.01% -11.11% 14.11% 30.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0222 0.0167 0.0269 0.0248 0.0177 0.0211 0.0338 -6.76%
  YoY % 32.93% -37.92% 8.47% 40.11% -16.11% -37.57% -
  Horiz. % 65.68% 49.41% 79.59% 73.37% 52.37% 62.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.0900 0.1700 0.1500 0.1500 0.1200 0.1200 0.1100 -
P/RPS 0.31 0.46 0.25 0.27 0.27 0.68 0.75 -13.68%
  YoY % -32.61% 84.00% -7.41% 0.00% -60.29% -9.33% -
  Horiz. % 41.33% 61.33% 33.33% 36.00% 36.00% 90.67% 100.00%
P/EPS -3.96 -5.12 20.54 11.20 -6.41 -3.17 -0.93 27.28%
  YoY % 22.66% -124.93% 83.39% 274.73% -102.21% -240.86% -
  Horiz. % 425.81% 550.54% -2,208.60% -1,204.30% 689.25% 340.86% 100.00%
EY -25.25 -19.55 4.87 8.93 -15.59 -31.57 -107.49 -21.43%
  YoY % -29.16% -501.44% -45.46% 157.28% 50.62% 70.63% -
  Horiz. % 23.49% 18.19% -4.53% -8.31% 14.50% 29.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.50 2.83 1.50 1.67 1.71 1.50 0.92 8.48%
  YoY % -47.00% 88.67% -10.18% -2.34% 14.00% 63.04% -
  Horiz. % 163.04% 307.61% 163.04% 181.52% 185.87% 163.04% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 12/03/14 25/02/13 23/02/12 23/02/11 22/02/10 26/02/09 28/02/08 -
Price 0.0850 0.1400 0.1900 0.1000 0.1400 0.1500 0.1100 -
P/RPS 0.29 0.38 0.32 0.18 0.32 0.85 0.75 -14.63%
  YoY % -23.68% 18.75% 77.78% -43.75% -62.35% 13.33% -
  Horiz. % 38.67% 50.67% 42.67% 24.00% 42.67% 113.33% 100.00%
P/EPS -3.74 -4.21 26.02 7.47 -7.48 -3.96 -0.93 26.08%
  YoY % 11.16% -116.18% 248.33% 199.87% -88.89% -325.81% -
  Horiz. % 402.15% 452.69% -2,797.85% -803.23% 804.30% 425.81% 100.00%
EY -26.74 -23.73 3.84 13.39 -13.36 -25.26 -107.49 -20.68%
  YoY % -12.68% -717.97% -71.32% 200.22% 47.11% 76.50% -
  Horiz. % 24.88% 22.08% -3.57% -12.46% 12.43% 23.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.42 2.33 1.90 1.11 2.00 1.88 0.92 7.49%
  YoY % -39.06% 22.63% 71.17% -44.50% 6.38% 104.35% -
  Horiz. % 154.35% 253.26% 206.52% 120.65% 217.39% 204.35% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers