[MTOUCHE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -98.92%
YoY- -95.93%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,212 40,156 43,754 45,193 47,030 46,528 44,080 -7.51%
PBT 7,672 5,088 -3,991 284 6,134 4,612 2,300 123.41%
Tax 0 0 -320 -26 0 0 -722 -
NP 7,672 5,088 -4,311 257 6,134 4,612 1,578 187.26%
-
NP to SH 7,856 4,872 -4,407 68 6,276 4,584 1,204 249.57%
-
Tax Rate 0.00% 0.00% - 9.15% 0.00% 0.00% 31.39% -
Total Cost 31,540 35,068 48,065 44,936 40,896 41,916 42,502 -18.04%
-
Net Worth 25,120 21,000 20,458 33,150 31,834 29,795 28,224 -7.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,120 21,000 20,458 33,150 31,834 29,795 28,224 -7.47%
NOSH 228,372 210,000 227,317 255,000 227,391 229,200 217,115 3.43%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 19.57% 12.67% -9.85% 0.57% 13.04% 9.91% 3.58% -
ROE 31.27% 23.20% -21.54% 0.21% 19.71% 15.38% 4.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.17 19.12 19.25 17.72 20.68 20.30 20.30 -10.57%
EPS 3.44 2.32 -1.94 0.03 2.76 2.00 0.58 228.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.09 0.13 0.14 0.13 0.13 -10.54%
Adjusted Per Share Value based on latest NOSH - 226,985
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.24 4.34 4.73 4.89 5.09 5.03 4.77 -7.55%
EPS 0.85 0.53 -0.48 0.01 0.68 0.50 0.13 250.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.0227 0.0221 0.0358 0.0344 0.0322 0.0305 -7.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.43 0.25 0.16 0.18 0.20 0.28 -
P/RPS 2.50 2.25 1.30 0.90 0.87 0.99 1.38 48.66%
P/EPS 12.50 18.53 -12.90 600.00 6.52 10.00 50.49 -60.60%
EY 8.00 5.40 -7.75 0.17 15.33 10.00 1.98 153.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 4.30 2.78 1.23 1.29 1.54 2.15 49.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 18/05/12 20/02/12 16/11/11 18/08/11 20/05/11 28/02/11 -
Price 0.42 0.41 0.38 0.29 0.19 0.195 0.22 -
P/RPS 2.45 2.14 1.97 1.64 0.92 0.96 1.08 72.73%
P/EPS 12.21 17.67 -19.60 1,087.50 6.88 9.75 39.67 -54.44%
EY 8.19 5.66 -5.10 0.09 14.53 10.26 2.52 119.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 4.10 4.22 2.23 1.36 1.50 1.69 72.31%

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