[MTOUCHE] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -61.89%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 27,134 26,622 28,727 31,925 33,541 36,056 36,888 -18.55%
PBT -2,567 103 765 2,990 4,018 5,636 6,097 -
Tax -557 -756 -849 -2,286 -2,129 -1,892 -1,712 -52.79%
NP -3,124 -653 -84 704 1,889 3,744 4,385 -
-
NP to SH -2,822 -514 106 641 1,682 3,584 4,248 -
-
Tax Rate - 733.98% 110.98% 76.45% 52.99% 33.57% 28.08% -
Total Cost 30,258 27,275 28,811 31,221 31,652 32,312 32,503 -4.67%
-
Net Worth 17,232 25,200 17,600 18,900 20,081 22,344 22,441 -16.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 22 22 22 22 - -
Div Payout % - - 21.08% 3.49% 1.33% 0.62% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,232 25,200 17,600 18,900 20,081 22,344 22,441 -16.18%
NOSH 215,405 280,000 220,000 210,000 223,125 223,448 224,411 -2.70%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -11.51% -2.45% -0.29% 2.21% 5.63% 10.38% 11.89% -
ROE -16.38% -2.04% 0.60% 3.39% 8.38% 16.04% 18.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.60 9.51 13.06 15.20 15.03 16.14 16.44 -16.29%
EPS -1.31 -0.18 0.05 0.31 0.75 1.60 1.89 -
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.08 0.09 0.08 0.09 0.09 0.10 0.10 -13.85%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.93 2.87 3.10 3.44 3.62 3.89 3.98 -18.51%
EPS -0.30 -0.06 0.01 0.07 0.18 0.39 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0272 0.019 0.0204 0.0217 0.0241 0.0242 -16.13%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.25 0.24 0.22 0.26 0.22 0.21 0.26 -
P/RPS 1.98 2.52 1.68 1.71 1.46 1.30 1.58 16.28%
P/EPS -19.08 -130.74 456.60 85.18 29.18 13.09 13.74 -
EY -5.24 -0.76 0.22 1.17 3.43 7.64 7.28 -
DY 0.00 0.00 0.05 0.04 0.05 0.05 0.00 -
P/NAPS 3.13 2.67 2.75 2.89 2.44 2.10 2.60 13.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 -
Price 0.24 0.22 0.27 0.205 0.27 0.235 0.19 -
P/RPS 1.91 2.31 2.07 1.35 1.80 1.46 1.16 39.56%
P/EPS -18.32 -119.84 560.38 67.16 35.82 14.65 10.04 -
EY -5.46 -0.83 0.18 1.49 2.79 6.83 9.96 -
DY 0.00 0.00 0.04 0.05 0.04 0.04 0.00 -
P/NAPS 3.00 2.44 3.38 2.28 3.00 2.35 1.90 35.70%

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