[MYTECH] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -37.87%
YoY- -494.88%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 10,648 11,744 15,085 16,281 18,066 18,392 12,413 -9.71%
PBT -1,212 -804 -7,259 -1,980 -1,338 -316 -900 21.92%
Tax -326 -388 -446 -512 -394 -336 -421 -15.66%
NP -1,538 -1,192 -7,705 -2,492 -1,732 -652 -1,321 10.66%
-
NP to SH -1,446 -1,420 -7,256 -2,633 -1,910 -656 -806 47.59%
-
Tax Rate - - - - - - - -
Total Cost 12,186 12,936 22,790 18,773 19,798 19,044 13,734 -7.65%
-
Net Worth 32,579 32,803 33,564 36,723 38,110 38,562 38,044 -9.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 32,579 32,803 33,564 36,723 38,110 38,562 38,044 -9.81%
NOSH 44,629 44,936 44,752 44,784 44,835 44,324 43,729 1.36%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -14.44% -10.15% -51.08% -15.31% -9.59% -3.55% -10.64% -
ROE -4.44% -4.33% -21.62% -7.17% -5.01% -1.70% -2.12% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.86 26.13 33.71 36.35 40.29 41.49 28.39 -10.93%
EPS -3.24 -3.16 -16.45 -5.88 -4.26 -1.48 -1.85 45.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.75 0.82 0.85 0.87 0.87 -11.02%
Adjusted Per Share Value based on latest NOSH - 44,736
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.76 5.25 6.74 7.28 8.07 8.22 5.55 -9.72%
EPS -0.65 -0.63 -3.24 -1.18 -0.85 -0.29 -0.36 48.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1466 0.15 0.1641 0.1703 0.1723 0.17 -9.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.36 0.80 0.35 0.83 0.63 0.78 1.05 -
P/RPS 1.51 3.06 1.04 2.28 1.56 1.88 3.70 -44.95%
P/EPS -11.11 -25.32 -2.16 -14.12 -14.79 -52.70 -56.97 -66.33%
EY -9.00 -3.95 -46.32 -7.08 -6.76 -1.90 -1.76 196.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.10 0.47 1.01 0.74 0.90 1.21 -45.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 31/07/09 29/05/09 24/02/09 25/11/08 29/07/08 27/05/08 -
Price 0.83 0.50 0.50 0.35 0.85 1.00 1.40 -
P/RPS 3.48 1.91 1.48 0.96 2.11 2.41 4.93 -20.70%
P/EPS -25.62 -15.82 -3.08 -5.95 -19.95 -67.57 -75.96 -51.51%
EY -3.90 -6.32 -32.43 -16.80 -5.01 -1.48 -1.32 105.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.68 0.67 0.43 1.00 1.15 1.61 -20.54%

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