[MYTECH] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -588.64%
YoY- 40.53%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 10,128 9,521 9,613 9,938 12,528 10,246 10,457 -2.11%
PBT -4,440 -151 -221 -30 2,232 -1,147 -1,193 140.73%
Tax -216 -285 -234 -134 -272 -258 -292 -18.25%
NP -4,656 -436 -456 -164 1,960 -1,405 -1,485 114.66%
-
NP to SH -5,212 -998 -1,089 -860 176 -1,526 -1,389 142.05%
-
Tax Rate - - - - 12.19% - - -
Total Cost 14,784 9,957 10,069 10,102 10,568 11,651 11,942 15.33%
-
Net Worth 29,104 3,294,600 30,974 31,802 30,799 30,875 32,199 -6.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 29,104 3,294,600 30,974 31,802 30,799 30,875 32,199 -6.53%
NOSH 44,776 4,845,000 44,890 44,791 43,999 44,746 44,721 0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -45.97% -4.58% -4.74% -1.65% 15.64% -13.71% -14.20% -
ROE -17.91% -0.03% -3.52% -2.70% 0.57% -4.94% -4.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.62 0.20 21.42 22.19 28.47 22.90 23.38 -2.18%
EPS -11.64 0.02 -2.43 -1.92 0.40 -0.03 -3.11 141.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.68 0.69 0.71 0.70 0.69 0.72 -6.60%
Adjusted Per Share Value based on latest NOSH - 44,811
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.53 4.25 4.30 4.44 5.60 4.58 4.67 -2.01%
EPS -2.33 -0.45 -0.49 -0.38 0.08 -0.68 -0.62 142.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 14.7234 0.1384 0.1421 0.1376 0.138 0.1439 -6.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.93 0.96 0.90 0.50 0.46 0.49 0.54 -
P/RPS 4.11 488.52 4.20 2.25 1.62 2.14 2.31 46.98%
P/EPS -7.99 -4,660.52 -37.09 -26.04 115.00 -14.37 -17.38 -40.51%
EY -12.52 -0.02 -2.70 -3.84 0.87 -6.96 -5.75 68.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.41 1.30 0.70 0.66 0.71 0.75 53.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 25/05/11 22/02/11 15/11/10 29/07/10 25/05/10 23/02/10 -
Price 0.81 0.93 0.99 0.70 0.44 0.50 0.55 -
P/RPS 3.58 473.25 4.62 3.15 1.55 2.18 2.35 32.49%
P/EPS -6.96 -4,514.88 -40.80 -36.46 110.00 -14.66 -17.70 -46.41%
EY -14.37 -0.02 -2.45 -2.74 0.91 -6.82 -5.65 86.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.37 1.43 0.99 0.63 0.72 0.76 39.46%

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