[MTOUCHE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.57%
YoY- 149.85%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 49,140 53,330 50,253 48,262 47,848 36,538 29,188 41.56%
PBT 13,616 24,778 25,798 20,046 19,436 12,201 8,250 39.69%
Tax -392 -296 -1,114 -1,668 -1,836 414 -58 257.88%
NP 13,224 24,482 24,684 18,378 17,600 12,615 8,192 37.64%
-
NP to SH 12,832 20,628 22,525 15,146 14,080 12,615 8,192 34.91%
-
Tax Rate 2.88% 1.19% 4.32% 8.32% 9.45% -3.39% 0.70% -
Total Cost 35,916 28,848 25,569 29,884 30,248 23,923 20,996 43.07%
-
Net Worth 82,491 74,466 70,954 46,096 41,748 30,866 19,967 157.69%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 82,491 74,466 70,954 46,096 41,748 30,866 19,967 157.69%
NOSH 91,657 85,593 84,470 82,315 81,860 67,101 76,799 12.52%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 26.91% 45.91% 49.12% 38.08% 36.78% 34.53% 28.07% -
ROE 15.56% 27.70% 31.75% 32.86% 33.73% 40.87% 41.03% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 53.61 62.31 59.49 58.63 58.45 54.45 38.01 25.79%
EPS 14.00 24.10 26.67 18.40 17.20 18.80 10.67 19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.84 0.56 0.51 0.46 0.26 129.00%
Adjusted Per Share Value based on latest NOSH - 82,714
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.31 5.77 5.43 5.22 5.17 3.95 3.16 41.38%
EPS 1.39 2.23 2.44 1.64 1.52 1.36 0.89 34.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0892 0.0805 0.0767 0.0499 0.0451 0.0334 0.0216 157.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.68 3.64 3.88 2.89 2.75 3.36 1.89 -
P/RPS 5.00 5.84 6.52 4.93 4.70 6.17 4.97 0.40%
P/EPS 19.14 15.10 14.55 15.71 15.99 17.87 17.72 5.27%
EY 5.22 6.62 6.87 6.37 6.25 5.60 5.64 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 4.18 4.62 5.16 5.39 7.30 7.27 -44.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 16/02/07 17/11/06 11/08/06 05/05/06 20/02/06 07/11/05 -
Price 2.07 3.36 4.16 3.76 2.96 3.28 1.77 -
P/RPS 3.86 5.39 6.99 6.41 5.06 6.02 4.66 -11.81%
P/EPS 14.79 13.94 15.60 20.43 17.21 17.45 16.59 -7.37%
EY 6.76 7.17 6.41 4.89 5.81 5.73 6.03 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.86 4.95 6.71 5.80 7.13 6.81 -51.53%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment