[MTOUCHE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.1%
YoY- 63.52%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 38,303 26,147 12,285 53,330 37,690 24,131 11,962 117.09%
PBT 5,508 4,428 3,404 24,778 19,349 10,023 4,859 8.70%
Tax -248 -71 -98 -296 -836 -834 -459 -33.63%
NP 5,260 4,357 3,306 24,482 18,513 9,189 4,400 12.62%
-
NP to SH 5,401 4,379 3,208 20,628 16,894 7,573 3,520 32.99%
-
Tax Rate 4.50% 1.60% 2.88% 1.19% 4.32% 8.32% 9.45% -
Total Cost 33,043 21,790 8,979 28,848 19,177 14,942 7,562 167.03%
-
Net Worth 81,915 83,018 82,491 74,466 70,954 46,096 41,748 56.66%
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 81,915 83,018 82,491 74,466 70,954 46,096 41,748 56.66%
NOSH 90,016 91,229 91,657 85,593 84,470 82,315 81,860 6.53%
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 13.73% 16.66% 26.91% 45.91% 49.12% 38.08% 36.78% -
ROE 6.59% 5.27% 3.89% 27.70% 23.81% 16.43% 8.43% -
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 42.55 28.66 13.40 62.31 44.62 29.32 14.61 103.80%
EPS 6.00 4.80 3.50 24.10 20.00 9.20 4.30 24.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.87 0.84 0.56 0.51 47.05%
Adjusted Per Share Value based on latest NOSH - 91,073
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.14 2.83 1.33 5.77 4.08 2.61 1.29 117.41%
EPS 0.58 0.47 0.35 2.23 1.83 0.82 0.38 32.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.0898 0.0892 0.0805 0.0767 0.0499 0.0451 56.79%
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 1.15 1.90 2.68 3.64 3.88 2.89 2.75 -
P/RPS 2.70 6.63 20.00 5.84 8.70 9.86 18.82 -72.56%
P/EPS 19.17 39.58 76.57 15.10 19.40 31.41 63.95 -55.17%
EY 5.22 2.53 1.31 6.62 5.15 3.18 1.56 123.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.09 2.98 4.18 4.62 5.16 5.39 -62.01%
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 16/11/07 17/08/07 18/05/07 16/02/07 17/11/06 11/08/06 05/05/06 -
Price 0.93 1.14 2.07 3.36 4.16 3.76 2.96 -
P/RPS 2.19 3.98 15.44 5.39 9.32 12.83 20.26 -77.27%
P/EPS 15.50 23.75 59.14 13.94 20.80 40.87 68.84 -62.95%
EY 6.45 4.21 1.69 7.17 4.81 2.45 1.45 170.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.25 2.30 3.86 4.95 6.71 5.80 -68.57%

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