[MYTECH] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 45.33%
YoY- 4187.5%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 7,077 4,850 8,761 4,490 6,091 5,059 4,863 28.38%
PBT 1,689 1,326 1,160 1,084 838 614 954 46.29%
Tax -608 -312 -69 -430 -388 -166 -164 139.34%
NP 1,081 1,014 1,091 654 450 448 790 23.22%
-
NP to SH 1,078 1,014 1,091 654 450 448 790 23.00%
-
Tax Rate 36.00% 23.53% 5.95% 39.67% 46.30% 27.04% 17.19% -
Total Cost 5,996 3,836 7,670 3,836 5,641 4,611 4,073 29.37%
-
Net Worth 31,729 30,420 29,607 28,434 27,972 27,041 18,891 41.25%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 31,729 30,420 29,607 28,434 27,972 27,041 18,891 41.25%
NOSH 40,679 40,560 40,557 40,621 40,540 40,360 28,623 26.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.27% 20.91% 12.45% 14.57% 7.39% 8.86% 16.25% -
ROE 3.40% 3.33% 3.68% 2.30% 1.61% 1.66% 4.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.40 11.96 21.60 11.05 15.02 12.53 16.99 1.60%
EPS 2.65 2.50 2.69 1.61 1.11 1.11 2.76 -2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.73 0.70 0.69 0.67 0.66 11.76%
Adjusted Per Share Value based on latest NOSH - 40,621
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.16 2.17 3.92 2.01 2.72 2.26 2.17 28.44%
EPS 0.48 0.45 0.49 0.29 0.20 0.20 0.35 23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1359 0.1323 0.1271 0.125 0.1208 0.0844 41.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.08 1.02 1.00 0.94 1.21 1.45 1.59 -
P/RPS 6.21 8.53 4.63 8.50 8.05 11.57 9.36 -23.91%
P/EPS 40.75 40.80 37.17 58.39 109.01 130.63 57.61 -20.59%
EY 2.45 2.45 2.69 1.71 0.92 0.77 1.74 25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.36 1.37 1.34 1.75 2.16 2.41 -31.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/07/05 31/05/05 28/02/05 23/11/04 20/08/04 28/05/04 -
Price 0.97 1.00 1.10 1.09 1.15 1.25 1.44 -
P/RPS 5.58 8.36 5.09 9.86 7.65 9.97 8.48 -24.32%
P/EPS 36.60 40.00 40.89 67.70 103.60 112.61 52.17 -21.02%
EY 2.73 2.50 2.45 1.48 0.97 0.89 1.92 26.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.51 1.56 1.67 1.87 2.18 -31.32%

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