[MTOUCHE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 48.72%
YoY- 174.97%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 52,294 49,140 53,330 50,253 48,262 47,848 36,538 27.08%
PBT 8,856 13,616 24,778 25,798 20,046 19,436 12,201 -19.28%
Tax -142 -392 -296 -1,114 -1,668 -1,836 414 -
NP 8,714 13,224 24,482 24,684 18,378 17,600 12,615 -21.91%
-
NP to SH 8,758 12,832 20,628 22,525 15,146 14,080 12,615 -21.64%
-
Tax Rate 1.60% 2.88% 1.19% 4.32% 8.32% 9.45% -3.39% -
Total Cost 43,580 35,916 28,848 25,569 29,884 30,248 23,923 49.32%
-
Net Worth 83,018 82,491 74,466 70,954 46,096 41,748 30,866 93.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 83,018 82,491 74,466 70,954 46,096 41,748 30,866 93.75%
NOSH 91,229 91,657 85,593 84,470 82,315 81,860 67,101 22.79%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.66% 26.91% 45.91% 49.12% 38.08% 36.78% 34.53% -
ROE 10.55% 15.56% 27.70% 31.75% 32.86% 33.73% 40.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 57.32 53.61 62.31 59.49 58.63 58.45 54.45 3.49%
EPS 9.60 14.00 24.10 26.67 18.40 17.20 18.80 -36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.87 0.84 0.56 0.51 0.46 57.78%
Adjusted Per Share Value based on latest NOSH - 86,305
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.64 5.30 5.75 5.42 5.21 5.16 3.94 27.09%
EPS 0.95 1.38 2.23 2.43 1.63 1.52 1.36 -21.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.089 0.0804 0.0766 0.0497 0.0451 0.0333 93.80%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.90 2.68 3.64 3.88 2.89 2.75 3.36 -
P/RPS 3.31 5.00 5.84 6.52 4.93 4.70 6.17 -34.05%
P/EPS 19.79 19.14 15.10 14.55 15.71 15.99 17.87 7.06%
EY 5.05 5.22 6.62 6.87 6.37 6.25 5.60 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.98 4.18 4.62 5.16 5.39 7.30 -56.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 18/05/07 16/02/07 17/11/06 11/08/06 05/05/06 20/02/06 -
Price 1.14 2.07 3.36 4.16 3.76 2.96 3.28 -
P/RPS 1.99 3.86 5.39 6.99 6.41 5.06 6.02 -52.28%
P/EPS 11.87 14.79 13.94 15.60 20.43 17.21 17.45 -22.70%
EY 8.42 6.76 7.17 6.41 4.89 5.81 5.73 29.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.30 3.86 4.95 6.71 5.80 7.13 -68.77%

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