[MYTECH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -103.66%
YoY- 24.29%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,132 10,246 7,843 5,324 2,936 15,085 12,211 -59.73%
PBT 558 -1,147 -895 -606 -201 -7,259 -1,485 -
Tax -68 -258 -219 -163 -97 -446 -384 -68.56%
NP 490 -1,405 -1,114 -769 -298 -7,705 -1,869 -
-
NP to SH 44 -1,526 -1,042 -723 -355 -7,256 -1,975 -
-
Tax Rate 12.19% - - - - - - -
Total Cost 2,642 11,651 8,957 6,093 3,234 22,790 14,080 -67.32%
-
Net Worth 30,799 30,875 32,199 32,579 32,803 33,564 36,723 -11.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 30,799 30,875 32,199 32,579 32,803 33,564 36,723 -11.09%
NOSH 43,999 44,746 44,721 44,629 44,936 44,752 44,784 -1.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.64% -13.71% -14.20% -14.44% -10.15% -51.08% -15.31% -
ROE 0.14% -4.94% -3.24% -2.22% -1.08% -21.62% -5.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.12 22.90 17.54 11.93 6.53 33.71 27.27 -59.24%
EPS 0.10 -0.03 -2.33 -1.62 -0.79 -16.45 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.72 0.73 0.73 0.75 0.82 -10.03%
Adjusted Per Share Value based on latest NOSH - 44,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.40 4.58 3.50 2.38 1.31 6.74 5.46 -59.73%
EPS 0.02 -0.68 -0.47 -0.32 -0.16 -3.24 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1376 0.138 0.1439 0.1456 0.1466 0.15 0.1641 -11.10%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.46 0.49 0.54 0.36 0.80 0.35 0.83 -
P/RPS 6.46 2.14 3.08 3.02 12.24 1.04 3.04 65.51%
P/EPS 460.00 -14.37 -23.18 -22.22 -101.27 -2.16 -18.82 -
EY 0.22 -6.96 -4.31 -4.50 -0.99 -46.32 -5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.75 0.49 1.10 0.47 1.01 -24.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 29/07/10 25/05/10 23/02/10 24/11/09 31/07/09 29/05/09 24/02/09 -
Price 0.44 0.50 0.55 0.83 0.50 0.50 0.35 -
P/RPS 6.18 2.18 3.14 6.96 7.65 1.48 1.28 186.48%
P/EPS 440.00 -14.66 -23.61 -51.23 -63.29 -3.08 -7.94 -
EY 0.23 -6.82 -4.24 -1.95 -1.58 -32.43 -12.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.76 1.14 0.68 0.67 0.43 29.08%

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