[MYTECH] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 45.29%
YoY- -202.66%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 10,668 12,732 10,494 10,384 9,824 9,284 9,432 8.54%
PBT 3,062 3,508 -3,042 941 -44 -1,024 2,297 21.10%
Tax -98 -96 566 4 52 152 -38 87.95%
NP 2,964 3,412 -2,476 945 8 -872 2,259 19.83%
-
NP to SH 4,686 8,244 -6,114 -720 -1,316 -1,916 816 220.34%
-
Tax Rate 3.20% 2.74% - -0.43% - - 1.65% -
Total Cost 7,704 9,320 12,970 9,438 9,816 10,156 7,173 4.87%
-
Net Worth 26,852 26,404 24,166 29,537 28,642 28,642 29,089 -5.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 26,852 26,404 24,166 29,537 28,642 28,642 29,089 -5.19%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.78% 26.80% -23.59% 9.10% 0.08% -9.39% 23.95% -
ROE 17.45% 31.22% -25.30% -2.44% -4.59% -6.69% 2.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.84 28.45 23.45 23.20 21.95 20.74 21.08 8.54%
EPS 10.48 18.44 -13.66 -1.61 -2.94 -4.28 1.82 220.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.54 0.66 0.64 0.64 0.65 -5.19%
Adjusted Per Share Value based on latest NOSH - 44,753
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.77 5.69 4.69 4.64 4.39 4.15 4.22 8.50%
EPS 2.09 3.68 -2.73 -0.32 -0.59 -0.86 0.36 222.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.118 0.108 0.132 0.128 0.128 0.13 -5.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.43 0.50 0.415 0.42 0.445 0.46 0.43 -
P/RPS 1.80 1.76 1.77 1.81 2.03 2.22 2.04 -7.99%
P/EPS 4.11 2.71 -3.04 -26.11 -15.13 -10.74 23.58 -68.76%
EY 24.35 36.84 -32.92 -3.83 -6.61 -9.31 4.24 220.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.77 0.64 0.70 0.72 0.66 5.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 28/05/14 25/02/14 26/11/13 20/08/13 30/05/13 -
Price 0.49 0.43 0.45 0.415 0.42 0.465 0.51 -
P/RPS 2.06 1.51 1.92 1.79 1.91 2.24 2.42 -10.17%
P/EPS 4.68 2.33 -3.29 -25.80 -14.28 -10.86 27.97 -69.60%
EY 21.37 42.84 -30.36 -3.88 -7.00 -9.21 3.58 228.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.83 0.63 0.66 0.73 0.78 3.38%

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