[MYTECH] QoQ Quarter Result on 30-Sep-2021 [#2]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 4272.73%
YoY- 118.94%
Quarter Report
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,339 2,406 2,267 3,903 3,044 2,703 2,175 32.97%
PBT 787 515 13 851 423 -2,420 -67 -
Tax -87 -53 -53 -892 -95 -21 -17 196.08%
NP 700 462 -40 -41 328 -2,441 -84 -
-
NP to SH 698 459 -11 -41 333 -2,423 -63 -
-
Tax Rate 11.05% 10.29% 407.69% 104.82% 22.46% - - -
Total Cost 2,639 1,944 2,307 3,944 2,716 5,144 2,259 10.89%
-
Net Worth 38,040 36,250 35,802 35,802 35,802 35,355 38,040 0.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 38,040 36,250 35,802 35,802 35,802 35,355 38,040 0.00%
NOSH 223,767 44,753 44,753 44,753 44,753 44,753 44,753 191.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 20.96% 19.20% -1.76% -1.05% 10.78% -90.31% -3.86% -
ROE 1.83% 1.27% -0.03% -0.11% 0.93% -6.85% -0.17% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.49 5.38 5.07 8.72 6.80 6.04 4.86 -54.43%
EPS 0.31 1.03 -0.03 -0.09 0.74 -5.42 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.81 0.80 0.80 0.80 0.79 0.85 -65.70%
Adjusted Per Share Value based on latest NOSH - 44,753
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.49 1.08 1.01 1.74 1.36 1.21 0.97 33.02%
EPS 0.31 0.21 0.00 -0.02 0.15 -1.08 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.162 0.16 0.16 0.16 0.158 0.17 0.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.93 4.70 2.84 1.21 0.60 0.50 0.53 -
P/RPS 62.33 87.42 56.07 13.87 8.82 8.28 10.91 218.56%
P/EPS 298.14 458.26 -11,554.52 -1,320.77 80.64 -9.24 -376.50 -
EY 0.34 0.22 -0.01 -0.08 1.24 -10.83 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.47 5.80 3.55 1.51 0.75 0.63 0.62 325.27%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 27/08/21 28/05/21 24/02/21 24/11/20 26/08/20 -
Price 0.58 0.875 3.73 2.98 1.16 0.575 0.53 -
P/RPS 38.87 16.28 73.63 34.17 17.05 9.52 10.91 132.73%
P/EPS 185.94 85.31 -15,175.47 -3,252.81 155.90 -10.62 -376.50 -
EY 0.54 1.17 -0.01 -0.03 0.64 -9.42 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 1.08 4.66 3.73 1.45 0.73 0.62 210.61%

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