[MTOUCHE] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 53.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 50,253 48,262 47,848 36,538 29,188 29,716 27,504 49.40%
PBT 25,798 20,046 19,436 12,201 8,250 6,384 3,356 289.01%
Tax -1,114 -1,668 -1,836 414 -58 -322 -256 166.30%
NP 24,684 18,378 17,600 12,615 8,192 6,062 3,100 298.24%
-
NP to SH 22,525 15,146 14,080 12,615 8,192 6,062 3,100 274.69%
-
Tax Rate 4.32% 8.32% 9.45% -3.39% 0.70% 5.04% 7.63% -
Total Cost 25,569 29,884 30,248 23,923 20,996 23,654 24,404 3.15%
-
Net Worth 70,954 46,096 41,748 30,866 19,967 9,093 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 70,954 46,096 41,748 30,866 19,967 9,093 0 -
NOSH 84,470 82,315 81,860 67,101 76,799 60,620 3,725 699.63%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 49.12% 38.08% 36.78% 34.53% 28.07% 20.40% 11.27% -
ROE 31.75% 32.86% 33.73% 40.87% 41.03% 66.67% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.49 58.63 58.45 54.45 38.01 49.02 738.17 -81.31%
EPS 26.67 18.40 17.20 18.80 10.67 10.00 83.20 -53.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.56 0.51 0.46 0.26 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 76,129
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.43 5.22 5.17 3.95 3.16 3.21 2.97 49.46%
EPS 2.44 1.64 1.52 1.36 0.89 0.66 0.34 271.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.0499 0.0451 0.0334 0.0216 0.0098 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 3.88 2.89 2.75 3.36 1.89 0.00 0.00 -
P/RPS 6.52 4.93 4.70 6.17 4.97 0.00 0.00 -
P/EPS 14.55 15.71 15.99 17.87 17.72 0.00 0.00 -
EY 6.87 6.37 6.25 5.60 5.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 5.16 5.39 7.30 7.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 11/08/06 05/05/06 20/02/06 07/11/05 15/07/05 - -
Price 4.16 3.76 2.96 3.28 1.77 0.00 0.00 -
P/RPS 6.99 6.41 5.06 6.02 4.66 0.00 0.00 -
P/EPS 15.60 20.43 17.21 17.45 16.59 0.00 0.00 -
EY 6.41 4.89 5.81 5.73 6.03 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.95 6.71 5.80 7.13 6.81 0.00 0.00 -

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 ⃤ & 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