[MYTECH] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -3.18%
YoY- 48.43%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 22,476 23,350 21,708 24,781 23,640 23,854 19,400 10.27%
PBT 3,726 3,908 3,948 5,648 5,726 6,030 5,304 -20.92%
Tax -1,320 -1,188 -1,032 -1,672 -1,745 -1,828 -1,248 3.79%
NP 2,406 2,720 2,916 3,976 3,981 4,202 4,056 -29.33%
-
NP to SH 2,389 2,700 2,888 3,923 4,052 4,184 4,056 -29.66%
-
Tax Rate 35.43% 30.40% 26.14% 29.60% 30.48% 30.32% 23.53% -
Total Cost 20,069 20,630 18,792 20,805 19,658 19,652 15,344 19.53%
-
Net Worth 35,758 35,376 34,883 34,121 33,315 31,684 30,420 11.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 35,758 35,376 34,883 34,121 33,315 31,684 30,420 11.34%
NOSH 40,634 40,662 40,561 40,620 40,628 40,621 40,560 0.12%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.71% 11.65% 13.43% 16.04% 16.84% 17.62% 20.91% -
ROE 6.68% 7.63% 8.28% 11.50% 12.16% 13.21% 13.33% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.31 57.42 53.52 61.01 58.19 58.72 47.83 10.14%
EPS 5.88 6.64 7.12 9.65 9.97 10.30 10.00 -29.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.86 0.84 0.82 0.78 0.75 11.21%
Adjusted Per Share Value based on latest NOSH - 40,593
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.04 10.43 9.70 11.07 10.56 10.66 8.67 10.24%
EPS 1.07 1.21 1.29 1.75 1.81 1.87 1.81 -29.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.1581 0.1559 0.1525 0.1489 0.1416 0.1359 11.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 0.65 0.77 0.69 0.79 1.08 1.02 -
P/RPS 1.61 1.13 1.44 1.13 1.36 1.84 2.13 -16.97%
P/EPS 15.14 9.79 10.81 7.14 7.92 10.49 10.20 30.02%
EY 6.61 10.22 9.25 14.00 12.62 9.54 9.80 -23.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.75 0.90 0.82 0.96 1.38 1.36 -17.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 27/11/06 25/07/06 30/05/06 27/02/06 25/11/05 26/07/05 -
Price 0.80 0.86 0.65 0.80 0.70 0.97 1.00 -
P/RPS 1.45 1.50 1.21 1.31 1.20 1.65 2.09 -21.57%
P/EPS 13.61 12.95 9.13 8.28 7.02 9.42 10.00 22.74%
EY 7.35 7.72 10.95 12.07 14.25 10.62 10.00 -18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 0.76 0.95 0.85 1.24 1.33 -22.29%

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