[MYTECH] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 76.41%
YoY- -3583.33%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 20,471 15,608 9,950 3,793 7,960 5,391 3,684 213.39%
PBT 815 -139 -547 -195 -898 4 4 3351.38%
Tax -591 -427 -98 -26 -39 -36 -18 923.18%
NP 224 -566 -645 -221 -937 -32 -14 -
-
NP to SH 224 -566 -645 -221 -937 -32 -14 -
-
Tax Rate 72.52% - - - - 900.00% 450.00% -
Total Cost 20,247 16,174 10,595 4,014 8,897 5,423 3,698 210.32%
-
Net Worth 18,953 18,509 5,405 5,749 6,474 8,888 8,750 67.33%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 18,953 18,509 5,405 5,749 6,474 8,888 8,750 67.33%
NOSH 28,717 26,824 18,016 17,967 17,984 17,777 17,500 39.08%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.09% -3.63% -6.48% -5.83% -11.77% -0.59% -0.38% -
ROE 1.18% -3.06% -11.93% -3.84% -14.47% -0.36% -0.16% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 71.28 58.19 55.23 21.11 44.26 30.32 21.05 125.33%
EPS 0.78 -2.11 -3.58 -1.23 -5.21 -0.18 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.69 0.30 0.32 0.36 0.50 0.50 20.31%
Adjusted Per Share Value based on latest NOSH - 17,967
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.15 6.98 4.45 1.70 3.56 2.41 1.65 212.97%
EPS 0.10 -0.25 -0.29 -0.10 -0.42 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0847 0.0827 0.0242 0.0257 0.0289 0.0397 0.0391 67.34%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.59 1.02 1.26 1.25 1.29 1.40 1.98 -
P/RPS 2.23 1.75 2.28 5.92 2.91 4.62 9.41 -61.67%
P/EPS 203.85 -48.34 -35.20 -101.63 -24.76 -777.78 -2,475.00 -
EY 0.49 -2.07 -2.84 -0.98 -4.04 -0.13 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.48 4.20 3.91 3.58 2.80 3.96 -28.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 27/11/03 26/08/03 07/07/03 26/02/03 29/11/02 -
Price 1.44 1.83 1.20 1.24 1.31 1.38 1.76 -
P/RPS 2.02 3.15 2.17 5.87 2.96 4.55 8.36 -61.17%
P/EPS 184.62 -86.73 -33.52 -100.81 -25.14 -766.67 -2,200.00 -
EY 0.54 -1.15 -2.98 -0.99 -3.98 -0.13 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.65 4.00 3.88 3.64 2.76 3.52 -27.32%

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