[MTOUCHE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -36.45%
YoY- 196.32%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 30,581 32,516 36,828 36,889 37,198 39,212 40,156 -16.59%
PBT 2,486 3,514 3,244 6,094 6,628 7,672 5,088 -37.93%
Tax -765 -834 -720 -1,712 0 0 0 -
NP 1,721 2,680 2,524 4,382 6,628 7,672 5,088 -51.42%
-
NP to SH 1,872 2,724 2,592 4,245 6,680 7,856 4,872 -47.11%
-
Tax Rate 30.77% 23.73% 22.19% 28.09% 0.00% 0.00% 0.00% -
Total Cost 28,860 29,836 34,304 32,507 30,570 31,540 35,068 -12.17%
-
Net Worth 19,743 20,095 22,344 22,590 22,772 25,120 21,000 -4.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 29 44 89 - - - - -
Div Payout % 1.56% 1.64% 3.45% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,743 20,095 22,344 22,590 22,772 25,120 21,000 -4.02%
NOSH 219,375 223,278 223,448 225,904 227,727 228,372 210,000 2.95%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.63% 8.24% 6.85% 11.88% 17.82% 19.57% 12.67% -
ROE 9.48% 13.56% 11.60% 18.79% 29.33% 31.27% 23.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.94 14.56 16.48 16.33 16.33 17.17 19.12 -18.97%
EPS 0.85 1.22 1.16 1.87 2.93 3.44 2.32 -48.76%
DPS 0.01 0.02 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.11 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 224,411
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.31 3.52 3.98 3.99 4.02 4.24 4.34 -16.51%
EPS 0.20 0.29 0.28 0.46 0.72 0.85 0.53 -47.74%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0217 0.0242 0.0244 0.0246 0.0272 0.0227 -3.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.26 0.22 0.21 0.26 0.32 0.43 0.43 -
P/RPS 1.87 1.51 1.27 1.59 1.96 2.50 2.25 -11.59%
P/EPS 30.47 18.03 18.10 13.84 10.91 12.50 18.53 39.27%
EY 3.28 5.55 5.52 7.23 9.17 8.00 5.40 -28.25%
DY 0.05 0.09 0.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.44 2.10 2.60 3.20 3.91 4.30 -23.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 27/05/13 25/02/13 26/11/12 17/08/12 18/05/12 -
Price 0.205 0.27 0.235 0.19 0.29 0.42 0.41 -
P/RPS 1.47 1.85 1.43 1.16 1.78 2.45 2.14 -22.13%
P/EPS 24.02 22.13 20.26 10.11 9.89 12.21 17.67 22.69%
EY 4.16 4.52 4.94 9.89 10.11 8.19 5.66 -18.54%
DY 0.07 0.07 0.17 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 3.00 2.35 1.90 2.90 3.82 4.10 -32.35%

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