[MYTECH] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -11.51%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 12,238 15,236 26,316 22,476 23,350 21,708 24,781 -37.49%
PBT 502 2,796 5,303 3,726 3,908 3,948 5,648 -80.05%
Tax -614 -560 -1,348 -1,320 -1,188 -1,032 -1,672 -48.68%
NP -112 2,236 3,955 2,406 2,720 2,916 3,976 -
-
NP to SH -174 1,680 3,385 2,389 2,700 2,888 3,923 -
-
Tax Rate 122.31% 20.03% 25.42% 35.43% 30.40% 26.14% 29.60% -
Total Cost 12,350 13,000 22,361 20,069 20,630 18,792 20,805 -29.34%
-
Net Worth 40,454 38,330 36,978 35,758 35,376 34,883 34,121 12.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,454 38,330 36,978 35,758 35,376 34,883 34,121 12.00%
NOSH 43,499 40,776 40,636 40,634 40,662 40,561 40,620 4.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.92% 14.68% 15.03% 10.71% 11.65% 13.43% 16.04% -
ROE -0.43% 4.38% 9.15% 6.68% 7.63% 8.28% 11.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.13 37.36 64.76 55.31 57.42 53.52 61.01 -40.28%
EPS -0.40 4.12 8.33 5.88 6.64 7.12 9.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.91 0.88 0.87 0.86 0.84 7.01%
Adjusted Per Share Value based on latest NOSH - 40,550
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.47 6.81 11.76 10.04 10.43 9.70 11.07 -37.47%
EPS -0.08 0.75 1.51 1.07 1.21 1.29 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1808 0.1713 0.1653 0.1598 0.1581 0.1559 0.1525 12.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.10 0.85 0.89 0.65 0.77 0.69 -
P/RPS 4.12 2.94 1.31 1.61 1.13 1.44 1.13 136.70%
P/EPS -290.00 26.70 10.20 15.14 9.79 10.81 7.14 -
EY -0.34 3.75 9.80 6.61 10.22 9.25 14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 0.93 1.01 0.75 0.90 0.82 32.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 25/07/07 29/05/07 09/02/07 27/11/06 25/07/06 30/05/06 -
Price 1.32 1.66 1.05 0.80 0.86 0.65 0.80 -
P/RPS 4.69 4.44 1.62 1.45 1.50 1.21 1.31 133.84%
P/EPS -330.00 40.29 12.61 13.61 12.95 9.13 8.28 -
EY -0.30 2.48 7.93 7.35 7.72 10.95 12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.77 1.15 0.91 0.99 0.76 0.95 30.69%

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