[MYTECH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -46.45%
YoY- 78.97%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,210 4,969 3,132 10,246 7,843 5,324 2,936 81.72%
PBT -166 -15 558 -1,147 -895 -606 -201 -11.94%
Tax -176 -67 -68 -258 -219 -163 -97 48.60%
NP -342 -82 490 -1,405 -1,114 -769 -298 9.58%
-
NP to SH -817 -430 44 -1,526 -1,042 -723 -355 74.04%
-
Tax Rate - - 12.19% - - - - -
Total Cost 7,552 5,051 2,642 11,651 8,957 6,093 3,234 75.74%
-
Net Worth 30,974 31,802 30,799 30,875 32,199 32,579 32,803 -3.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 30,974 31,802 30,799 30,875 32,199 32,579 32,803 -3.74%
NOSH 44,890 44,791 43,999 44,746 44,721 44,629 44,936 -0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -4.74% -1.65% 15.64% -13.71% -14.20% -14.44% -10.15% -
ROE -2.64% -1.35% 0.14% -4.94% -3.24% -2.22% -1.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.06 11.09 7.12 22.90 17.54 11.93 6.53 81.90%
EPS -1.82 -0.96 0.10 -0.03 -2.33 -1.62 -0.79 74.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.70 0.69 0.72 0.73 0.73 -3.67%
Adjusted Per Share Value based on latest NOSH - 44,939
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.22 2.22 1.40 4.58 3.50 2.38 1.31 81.83%
EPS -0.37 -0.19 0.02 -0.68 -0.47 -0.32 -0.16 74.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1384 0.1421 0.1376 0.138 0.1439 0.1456 0.1466 -3.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.90 0.50 0.46 0.49 0.54 0.36 0.80 -
P/RPS 5.60 4.51 6.46 2.14 3.08 3.02 12.24 -40.54%
P/EPS -49.45 -52.08 460.00 -14.37 -23.18 -22.22 -101.27 -37.90%
EY -2.02 -1.92 0.22 -6.96 -4.31 -4.50 -0.99 60.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.70 0.66 0.71 0.75 0.49 1.10 11.74%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 15/11/10 29/07/10 25/05/10 23/02/10 24/11/09 31/07/09 -
Price 0.99 0.70 0.44 0.50 0.55 0.83 0.50 -
P/RPS 6.16 6.31 6.18 2.18 3.14 6.96 7.65 -13.41%
P/EPS -54.40 -72.92 440.00 -14.66 -23.61 -51.23 -63.29 -9.57%
EY -1.84 -1.37 0.23 -6.82 -4.24 -1.95 -1.58 10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.99 0.63 0.72 0.76 1.14 0.68 63.91%

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