[MYTECH] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 700.0%
YoY- 302.71%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 23,318 19,409 20,134 20,236 20,471 20,810 19,900 11.13%
PBT 3,696 3,381 2,904 2,456 815 -185 -1,094 -
Tax -1,053 -1,312 -1,108 -664 -591 -569 -196 206.43%
NP 2,643 2,069 1,796 1,792 224 -754 -1,290 -
-
NP to SH 2,643 2,069 1,796 1,792 224 -754 -1,290 -
-
Tax Rate 28.49% 38.81% 38.15% 27.04% 72.52% - - -
Total Cost 20,675 17,340 18,338 18,444 20,247 21,565 21,190 -1.62%
-
Net Worth 29,637 28,439 28,037 27,041 18,953 18,508 5,405 210.62%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 29,637 28,439 28,037 27,041 18,953 18,508 5,405 210.62%
NOSH 40,599 40,628 40,633 40,360 28,717 26,824 18,016 71.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.33% 10.66% 8.92% 8.86% 1.09% -3.63% -6.48% -
ROE 8.92% 7.28% 6.41% 6.63% 1.18% -4.08% -23.87% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 57.43 47.77 49.55 50.14 71.28 77.58 110.45 -35.31%
EPS 6.51 5.09 4.42 4.44 0.78 -2.81 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.69 0.67 0.66 0.69 0.30 80.81%
Adjusted Per Share Value based on latest NOSH - 40,360
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.42 8.67 9.00 9.04 9.15 9.30 8.89 11.15%
EPS 1.18 0.92 0.80 0.80 0.10 -0.34 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.1271 0.1253 0.1208 0.0847 0.0827 0.0242 210.16%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 0.94 1.21 1.45 1.59 1.02 1.26 -
P/RPS 1.74 1.97 2.44 2.89 2.23 1.31 1.14 32.53%
P/EPS 15.36 18.46 27.38 32.66 203.85 -36.26 -17.60 -
EY 6.51 5.42 3.65 3.06 0.49 -2.76 -5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.34 1.75 2.16 2.41 1.48 4.20 -52.58%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 23/11/04 20/08/04 28/05/04 26/02/04 27/11/03 -
Price 1.10 1.09 1.15 1.25 1.44 1.83 1.20 -
P/RPS 1.92 2.28 2.32 2.49 2.02 2.36 1.09 45.80%
P/EPS 16.90 21.40 26.02 28.15 184.62 -65.05 -16.76 -
EY 5.92 4.67 3.84 3.55 0.54 -1.54 -5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.56 1.67 1.87 2.18 2.65 4.00 -47.73%

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