[MYTECH] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -45.93%
YoY- -4507.14%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 20,236 20,471 20,810 19,900 15,172 7,960 7,188 99.50%
PBT 2,456 815 -185 -1,094 -780 -898 5 6149.02%
Tax -664 -591 -569 -196 -104 -39 -47 485.34%
NP 1,792 224 -754 -1,290 -884 -937 -42 -
-
NP to SH 1,792 224 -754 -1,290 -884 -937 -42 -
-
Tax Rate 27.04% 72.52% - - - - 940.00% -
Total Cost 18,444 20,247 21,565 21,190 16,056 8,897 7,230 86.80%
-
Net Worth 27,041 18,953 18,508 5,405 5,749 6,474 8,888 110.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 27,041 18,953 18,508 5,405 5,749 6,474 8,888 110.10%
NOSH 40,360 28,717 26,824 18,016 17,967 17,984 17,777 72.82%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.86% 1.09% -3.63% -6.48% -5.83% -11.77% -0.59% -
ROE 6.63% 1.18% -4.08% -23.87% -15.38% -14.47% -0.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 50.14 71.28 77.58 110.45 84.44 44.26 40.43 15.44%
EPS 4.44 0.78 -2.81 -7.16 -4.92 -5.21 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.69 0.30 0.32 0.36 0.50 21.56%
Adjusted Per Share Value based on latest NOSH - 17,966
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.04 9.15 9.30 8.89 6.78 3.56 3.21 99.54%
EPS 0.80 0.10 -0.34 -0.58 -0.40 -0.42 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.0847 0.0827 0.0242 0.0257 0.0289 0.0397 110.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.45 1.59 1.02 1.26 1.25 1.29 1.40 -
P/RPS 2.89 2.23 1.31 1.14 1.48 2.91 3.46 -11.31%
P/EPS 32.66 203.85 -36.26 -17.60 -25.41 -24.76 -583.33 -
EY 3.06 0.49 -2.76 -5.68 -3.94 -4.04 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.41 1.48 4.20 3.91 3.58 2.80 -15.90%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 28/05/04 26/02/04 27/11/03 26/08/03 07/07/03 26/02/03 -
Price 1.25 1.44 1.83 1.20 1.24 1.31 1.38 -
P/RPS 2.49 2.02 2.36 1.09 1.47 2.96 3.41 -18.92%
P/EPS 28.15 184.62 -65.05 -16.76 -25.20 -25.14 -575.00 -
EY 3.55 0.54 -1.54 -5.97 -3.97 -3.98 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.18 2.65 4.00 3.88 3.64 2.76 -22.87%

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