[MYTECH] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 72.83%
YoY- 4950.0%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 11,927 4,850 23,318 14,557 10,067 5,059 20,471 -30.21%
PBT 3,015 1,326 3,696 2,536 1,452 614 815 139.00%
Tax -914 -312 -1,053 -984 -554 -166 -591 33.69%
NP 2,101 1,014 2,643 1,552 898 448 224 344.14%
-
NP to SH 2,092 1,014 2,643 1,552 898 448 224 342.87%
-
Tax Rate 30.32% 23.53% 28.49% 38.80% 38.15% 27.04% 72.52% -
Total Cost 9,826 3,836 20,675 13,005 9,169 4,611 20,247 -38.21%
-
Net Worth 31,684 30,420 29,637 28,439 28,037 27,041 18,953 40.81%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 31,684 30,420 29,637 28,439 28,037 27,041 18,953 40.81%
NOSH 40,621 40,560 40,599 40,628 40,633 40,360 28,717 25.98%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 17.62% 20.91% 11.33% 10.66% 8.92% 8.86% 1.09% -
ROE 6.60% 3.33% 8.92% 5.46% 3.20% 1.66% 1.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.36 11.96 57.43 35.83 24.78 12.53 71.28 -44.61%
EPS 5.15 2.50 6.51 3.82 2.21 1.11 0.78 251.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.73 0.70 0.69 0.67 0.66 11.76%
Adjusted Per Share Value based on latest NOSH - 40,621
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.33 2.17 10.42 6.51 4.50 2.26 9.15 -30.22%
EPS 0.93 0.45 1.18 0.69 0.40 0.20 0.10 341.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1416 0.1359 0.1324 0.1271 0.1253 0.1208 0.0847 40.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.08 1.02 1.00 0.94 1.21 1.45 1.59 -
P/RPS 3.68 8.53 1.74 2.62 4.88 11.57 2.23 39.60%
P/EPS 20.97 40.80 15.36 24.61 54.75 130.63 203.85 -78.01%
EY 4.77 2.45 6.51 4.06 1.83 0.77 0.49 355.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.36 1.37 1.34 1.75 2.16 2.41 -31.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/07/05 31/05/05 28/02/05 23/11/04 20/08/04 28/05/04 -
Price 0.97 1.00 1.10 1.09 1.15 1.25 1.44 -
P/RPS 3.30 8.36 1.92 3.04 4.64 9.97 2.02 38.66%
P/EPS 18.83 40.00 16.90 28.53 52.04 112.61 184.62 -78.13%
EY 5.31 2.50 5.92 3.50 1.92 0.89 0.54 358.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.51 1.56 1.67 1.87 2.18 -31.32%

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