[MTOUCHE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.27%
YoY- 196.32%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 22,936 16,258 9,207 36,889 27,899 19,606 10,039 73.38%
PBT 1,865 1,757 811 6,094 4,971 3,836 1,272 29.03%
Tax -574 -417 -180 -1,712 0 0 0 -
NP 1,291 1,340 631 4,382 4,971 3,836 1,272 0.99%
-
NP to SH 1,404 1,362 648 4,245 5,010 3,928 1,218 9.92%
-
Tax Rate 30.78% 23.73% 22.19% 28.09% 0.00% 0.00% 0.00% -
Total Cost 21,645 14,918 8,576 32,507 22,928 15,770 8,767 82.57%
-
Net Worth 19,743 20,095 22,344 22,590 22,772 25,120 21,000 -4.02%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 21 22 22 - - - - -
Div Payout % 1.56% 1.64% 3.45% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 19,743 20,095 22,344 22,590 22,772 25,120 21,000 -4.02%
NOSH 219,375 223,278 223,448 225,904 227,727 228,372 210,000 2.95%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.63% 8.24% 6.85% 11.88% 17.82% 19.57% 12.67% -
ROE 7.11% 6.78% 2.90% 18.79% 22.00% 15.64% 5.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.46 7.28 4.12 16.33 12.25 8.59 4.78 68.47%
EPS 0.64 0.61 0.29 1.87 2.20 1.72 0.58 6.77%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.11 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 224,411
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.48 1.76 1.00 3.99 3.02 2.12 1.09 72.90%
EPS 0.15 0.15 0.07 0.46 0.54 0.42 0.13 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0217 0.0242 0.0244 0.0246 0.0272 0.0227 -3.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.26 0.22 0.21 0.26 0.32 0.43 0.43 -
P/RPS 2.49 3.02 5.10 1.59 2.61 5.01 8.99 -57.47%
P/EPS 40.63 36.07 72.41 13.84 14.55 25.00 74.14 -33.00%
EY 2.46 2.77 1.38 7.23 6.88 4.00 1.35 49.13%
DY 0.04 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.44 2.10 2.60 3.20 3.91 4.30 -23.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 27/05/13 25/02/13 26/11/12 17/08/12 18/05/12 -
Price 0.205 0.27 0.235 0.19 0.29 0.42 0.41 -
P/RPS 1.96 3.71 5.70 1.16 2.37 4.89 8.58 -62.59%
P/EPS 32.03 44.26 81.03 10.11 13.18 24.42 70.69 -40.97%
EY 3.12 2.26 1.23 9.89 7.59 4.10 1.41 69.72%
DY 0.05 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 3.00 2.35 1.90 2.90 3.82 4.10 -32.35%

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