[MYTECH] QoQ Quarter Result on 30-Sep-2003 [#2]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -91.86%
YoY- -5200.0%
Quarter Report
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 5,059 4,863 5,658 6,157 3,793 2,569 1,707 106.46%
PBT 614 954 408 -352 -195 -902 2 4466.75%
Tax -166 -164 -329 -72 -26 -12 -18 340.36%
NP 448 790 79 -424 -221 -914 -16 -
-
NP to SH 448 790 79 -424 -221 -914 -16 -
-
Tax Rate 27.04% 17.19% 80.64% - - - 900.00% -
Total Cost 4,611 4,073 5,579 6,581 4,014 3,483 1,723 92.87%
-
Net Worth 27,041 18,891 18,796 5,389 5,749 6,477 8,888 110.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 27,041 18,891 18,796 5,389 5,749 6,477 8,888 110.10%
NOSH 40,360 28,623 27,241 17,966 17,967 17,992 17,777 72.82%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.86% 16.25% 1.40% -6.89% -5.83% -35.58% -0.94% -
ROE 1.66% 4.18% 0.42% -7.87% -3.84% -14.11% -0.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.53 16.99 20.77 34.27 21.11 14.28 9.60 19.45%
EPS 1.11 2.76 0.29 -2.36 -1.23 -5.08 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.69 0.30 0.32 0.36 0.50 21.56%
Adjusted Per Share Value based on latest NOSH - 17,966
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.26 2.17 2.53 2.75 1.70 1.15 0.76 106.92%
EPS 0.20 0.35 0.04 -0.19 -0.10 -0.41 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.0844 0.084 0.0241 0.0257 0.0289 0.0397 110.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.45 1.59 1.02 1.26 1.25 1.29 1.40 -
P/RPS 11.57 9.36 4.91 3.68 5.92 9.03 14.58 -14.29%
P/EPS 130.63 57.61 351.72 -53.39 -101.63 -25.39 -1,555.56 -
EY 0.77 1.74 0.28 -1.87 -0.98 -3.94 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.41 1.48 4.20 3.91 3.58 2.80 -15.90%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 28/05/04 26/02/04 27/11/03 26/08/03 07/07/03 26/02/03 -
Price 1.25 1.44 1.83 1.20 1.24 1.31 1.38 -
P/RPS 9.97 8.48 8.81 3.50 5.87 9.17 14.37 -21.64%
P/EPS 112.61 52.17 631.03 -50.85 -100.81 -25.79 -1,533.33 -
EY 0.89 1.92 0.16 -1.97 -0.99 -3.88 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.18 2.65 4.00 3.88 3.64 2.76 -22.87%

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