[MYTECH] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 12.25%
YoY- -1668.75%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 10,067 5,059 20,471 15,608 9,950 3,793 7,960 16.89%
PBT 1,452 614 815 -139 -547 -195 -898 -
Tax -554 -166 -591 -427 -98 -26 -39 483.71%
NP 898 448 224 -566 -645 -221 -937 -
-
NP to SH 898 448 224 -566 -645 -221 -937 -
-
Tax Rate 38.15% 27.04% 72.52% - - - - -
Total Cost 9,169 4,611 20,247 16,174 10,595 4,014 8,897 2.02%
-
Net Worth 28,037 27,041 18,953 18,509 5,405 5,749 6,474 164.97%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 28,037 27,041 18,953 18,509 5,405 5,749 6,474 164.97%
NOSH 40,633 40,360 28,717 26,824 18,016 17,967 17,984 71.92%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.92% 8.86% 1.09% -3.63% -6.48% -5.83% -11.77% -
ROE 3.20% 1.66% 1.18% -3.06% -11.93% -3.84% -14.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.78 12.53 71.28 58.19 55.23 21.11 44.26 -31.99%
EPS 2.21 1.11 0.78 -2.11 -3.58 -1.23 -5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.66 0.69 0.30 0.32 0.36 54.11%
Adjusted Per Share Value based on latest NOSH - 27,241
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.50 2.26 9.15 6.98 4.45 1.70 3.56 16.85%
EPS 0.40 0.20 0.10 -0.25 -0.29 -0.10 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1253 0.1208 0.0847 0.0827 0.0242 0.0257 0.0289 165.18%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.21 1.45 1.59 1.02 1.26 1.25 1.29 -
P/RPS 4.88 11.57 2.23 1.75 2.28 5.92 2.91 41.01%
P/EPS 54.75 130.63 203.85 -48.34 -35.20 -101.63 -24.76 -
EY 1.83 0.77 0.49 -2.07 -2.84 -0.98 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.16 2.41 1.48 4.20 3.91 3.58 -37.86%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 20/08/04 28/05/04 26/02/04 27/11/03 26/08/03 07/07/03 -
Price 1.15 1.25 1.44 1.83 1.20 1.24 1.31 -
P/RPS 4.64 9.97 2.02 3.15 2.17 5.87 2.96 34.83%
P/EPS 52.04 112.61 184.62 -86.73 -33.52 -100.81 -25.14 -
EY 1.92 0.89 0.54 -1.15 -2.98 -0.99 -3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.87 2.18 2.65 4.00 3.88 3.64 -40.43%

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