[MYTECH] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -110.36%
YoY- -106.44%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,392 12,413 11,178 12,238 15,236 26,316 22,476 -12.52%
PBT -316 -900 118 502 2,796 5,303 3,726 -
Tax -336 -421 -459 -614 -560 -1,348 -1,320 -59.86%
NP -652 -1,321 -341 -112 2,236 3,955 2,406 -
-
NP to SH -656 -806 -442 -174 1,680 3,385 2,389 -
-
Tax Rate - - 388.98% 122.31% 20.03% 25.42% 35.43% -
Total Cost 19,044 13,734 11,519 12,350 13,000 22,361 20,069 -3.43%
-
Net Worth 38,562 38,044 40,626 40,454 38,330 36,978 35,758 5.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 38,562 38,044 40,626 40,454 38,330 36,978 35,758 5.16%
NOSH 44,324 43,729 43,684 43,499 40,776 40,636 40,634 5.97%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -3.55% -10.64% -3.05% -0.92% 14.68% 15.03% 10.71% -
ROE -1.70% -2.12% -1.09% -0.43% 4.38% 9.15% 6.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 41.49 28.39 25.59 28.13 37.36 64.76 55.31 -17.45%
EPS -1.48 -1.85 -1.01 -0.40 4.12 8.33 5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.93 0.93 0.94 0.91 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 43,706
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.22 5.55 5.00 5.47 6.81 11.76 10.04 -12.49%
EPS -0.29 -0.36 -0.20 -0.08 0.75 1.51 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.17 0.1816 0.1808 0.1713 0.1653 0.1598 5.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.78 1.05 1.23 1.16 1.10 0.85 0.89 -
P/RPS 1.88 3.70 4.81 4.12 2.94 1.31 1.61 10.89%
P/EPS -52.70 -56.97 -121.38 -290.00 26.70 10.20 15.14 -
EY -1.90 -1.76 -0.82 -0.34 3.75 9.80 6.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.21 1.32 1.25 1.17 0.93 1.01 -7.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/07/08 27/05/08 26/02/08 27/11/07 25/07/07 29/05/07 09/02/07 -
Price 1.00 1.40 1.35 1.32 1.66 1.05 0.80 -
P/RPS 2.41 4.93 5.28 4.69 4.44 1.62 1.45 40.35%
P/EPS -67.57 -75.96 -133.22 -330.00 40.29 12.61 13.61 -
EY -1.48 -1.32 -0.75 -0.30 2.48 7.93 7.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.61 1.45 1.42 1.77 1.15 0.91 16.90%

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