[MYTECH] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -52.38%
YoY- -103.98%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,900 15,172 7,960 7,188 7,368 7,048 6,695 106.59%
PBT -1,094 -780 -898 5 8 8 513 -
Tax -196 -104 -39 -47 -36 -8 563 -
NP -1,290 -884 -937 -42 -28 0 1,076 -
-
NP to SH -1,290 -884 -937 -42 -28 -24 1,076 -
-
Tax Rate - - - 940.00% 450.00% 100.00% -109.75% -
Total Cost 21,190 16,056 8,897 7,230 7,396 7,048 5,619 142.08%
-
Net Worth 5,405 5,749 6,474 8,888 8,750 10,000 8,996 -28.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 5,405 5,749 6,474 8,888 8,750 10,000 8,996 -28.77%
NOSH 18,016 17,967 17,984 17,777 17,500 20,000 17,993 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -6.48% -5.83% -11.77% -0.59% -0.38% 0.00% 16.07% -
ROE -23.87% -15.38% -14.47% -0.48% -0.32% -0.24% 11.96% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 110.45 84.44 44.26 40.43 42.10 35.24 37.21 106.40%
EPS -7.16 -4.92 -5.21 -0.24 -0.16 -0.12 5.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.32 0.36 0.50 0.50 0.50 0.50 -28.84%
Adjusted Per Share Value based on latest NOSH - 17,777
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.89 6.78 3.56 3.21 3.29 3.15 2.99 106.63%
EPS -0.58 -0.40 -0.42 -0.02 -0.01 -0.01 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0257 0.0289 0.0397 0.0391 0.0447 0.0402 -28.68%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.26 1.25 1.29 1.40 1.98 1.98 1.50 -
P/RPS 1.14 1.48 2.91 3.46 4.70 5.62 4.03 -56.87%
P/EPS -17.60 -25.41 -24.76 -583.33 -1,237.50 -1,650.00 25.08 -
EY -5.68 -3.94 -4.04 -0.17 -0.08 -0.06 3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 3.91 3.58 2.80 3.96 3.96 3.00 25.12%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 26/08/03 07/07/03 26/02/03 29/11/02 21/08/02 03/05/02 -
Price 1.20 1.24 1.31 1.38 1.76 1.93 2.49 -
P/RPS 1.09 1.47 2.96 3.41 4.18 5.48 6.69 -70.13%
P/EPS -16.76 -25.20 -25.14 -575.00 -1,100.00 -1,608.33 41.64 -
EY -5.97 -3.97 -3.98 -0.17 -0.09 -0.06 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.88 3.64 2.76 3.52 3.86 4.98 -13.58%

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