[MYTECH] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 6.31%
YoY- 139.56%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,427 7,051 5,803 7,077 4,850 8,761 4,490 13.50%
PBT 987 1,353 1,280 1,689 1,326 1,160 1,084 -6.07%
Tax -258 -363 -395 -608 -312 -69 -430 -28.92%
NP 729 990 885 1,081 1,014 1,091 654 7.52%
-
NP to SH 722 926 947 1,078 1,014 1,091 654 6.83%
-
Tax Rate 26.14% 26.83% 30.86% 36.00% 23.53% 5.95% 39.67% -
Total Cost 4,698 6,061 4,918 5,996 3,836 7,670 3,836 14.51%
-
Net Worth 34,883 34,098 33,327 31,729 30,420 29,607 28,434 14.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 34,883 34,098 33,327 31,729 30,420 29,607 28,434 14.64%
NOSH 40,561 40,593 40,643 40,679 40,560 40,557 40,621 -0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.43% 14.04% 15.25% 15.27% 20.91% 12.45% 14.57% -
ROE 2.07% 2.72% 2.84% 3.40% 3.33% 3.68% 2.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.38 17.37 14.28 17.40 11.96 21.60 11.05 13.64%
EPS 1.78 2.28 2.33 2.65 2.50 2.69 1.61 6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.82 0.78 0.75 0.73 0.70 14.75%
Adjusted Per Share Value based on latest NOSH - 40,679
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.43 3.15 2.59 3.16 2.17 3.92 2.01 13.52%
EPS 0.32 0.41 0.42 0.48 0.45 0.49 0.29 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1524 0.1489 0.1418 0.1359 0.1323 0.1271 14.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.69 0.79 1.08 1.02 1.00 0.94 -
P/RPS 5.76 3.97 5.53 6.21 8.53 4.63 8.50 -22.90%
P/EPS 43.26 30.25 33.91 40.75 40.80 37.17 58.39 -18.16%
EY 2.31 3.31 2.95 2.45 2.45 2.69 1.71 22.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.96 1.38 1.36 1.37 1.34 -23.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/07/06 30/05/06 27/02/06 25/11/05 26/07/05 31/05/05 28/02/05 -
Price 0.65 0.80 0.70 0.97 1.00 1.10 1.09 -
P/RPS 4.86 4.61 4.90 5.58 8.36 5.09 9.86 -37.68%
P/EPS 36.52 35.07 30.04 36.60 40.00 40.89 67.70 -33.80%
EY 2.74 2.85 3.33 2.73 2.50 2.45 1.48 50.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.95 0.85 1.24 1.33 1.51 1.56 -38.16%

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