[MYTECH] QoQ Quarter Result on 30-Sep-2011 [#2]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 143.75%
YoY- 220.0%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,078 2,195 2,195 2,137 2,532 2,311 2,241 -5.86%
PBT -510 -27 -27 677 -1,110 16 -151 164.91%
Tax 28 -39 -39 -22 -54 -110 -109 -
NP -482 -66 -66 655 -1,164 -94 -260 63.89%
-
NP to SH -353 -292 -292 570 -1,303 -181 -386 -6.90%
-
Tax Rate - - - 3.25% - 687.50% - -
Total Cost 2,560 2,261 2,261 1,482 3,696 2,405 2,501 1.88%
-
Net Worth 28,642 29,199 0 29,173 29,104 30,520 30,969 -6.06%
Dividend
31/03/12 31/12/11 30/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 28,642 29,199 0 29,173 29,104 30,520 30,969 -6.06%
NOSH 44,753 44,923 44,923 44,881 44,776 44,883 44,883 -0.23%
Ratio Analysis
31/03/12 31/12/11 30/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -23.20% -3.01% -3.01% 30.65% -45.97% -4.07% -11.60% -
ROE -1.23% -1.00% 0.00% 1.95% -4.48% -0.59% -1.25% -
Per Share
31/03/12 31/12/11 30/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.64 4.89 4.89 4.76 5.65 5.15 4.99 -5.65%
EPS -0.79 -0.65 -0.65 1.27 -2.91 0.00 -0.86 -6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.00 0.65 0.65 0.68 0.69 -5.84%
Adjusted Per Share Value based on latest NOSH - 44,881
31/03/12 31/12/11 30/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.93 0.98 0.98 0.96 1.13 1.03 1.00 -5.64%
EPS -0.16 -0.13 -0.13 0.25 -0.58 -0.08 -0.17 -4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.1305 0.00 0.1304 0.1301 0.1364 0.1384 -6.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/03/12 30/12/11 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.52 0.52 0.52 0.73 0.93 0.96 0.90 -
P/RPS 11.20 10.64 10.64 15.33 16.45 18.64 18.03 -31.68%
P/EPS -65.93 -80.00 -80.00 57.48 -31.96 -238.06 -104.65 -30.91%
EY -1.52 -1.25 -1.25 1.74 -3.13 -0.42 -0.96 44.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.00 1.12 1.43 1.41 1.30 -31.52%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/05/12 28/02/12 - 22/11/11 16/08/11 25/05/11 22/02/11 -
Price 0.51 0.66 0.00 0.66 0.81 0.93 0.99 -
P/RPS 10.98 13.51 0.00 13.86 14.32 18.06 19.83 -37.69%
P/EPS -64.66 -101.54 0.00 51.97 -27.84 -230.62 -115.12 -36.98%
EY -1.55 -0.98 0.00 1.92 -3.59 -0.43 -0.87 58.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.02 0.00 1.02 1.25 1.37 1.43 -37.18%

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