[MYTECH] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -22.78%
YoY- -213.85%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 20,471 18,177 14,226 9,991 7,960 7,588 7,577 93.86%
PBT 815 -1,041 -1,447 -1,093 -896 119 124 250.47%
Tax -591 -439 -128 -66 -48 112 125 -
NP 224 -1,480 -1,575 -1,159 -944 231 249 -6.80%
-
NP to SH 224 -1,480 -1,575 -1,159 -944 231 249 -6.80%
-
Tax Rate 72.52% - - - - -94.12% -100.81% -
Total Cost 20,247 19,657 15,801 11,150 8,904 7,357 7,328 96.78%
-
Net Worth 18,891 18,796 5,389 5,749 6,477 8,888 10,000 52.75%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 18,891 18,796 5,389 5,749 6,477 8,888 10,000 52.75%
NOSH 28,623 27,241 17,966 17,967 17,992 17,777 20,000 26.96%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.09% -8.14% -11.07% -11.60% -11.86% 3.04% 3.29% -
ROE 1.19% -7.87% -29.22% -20.16% -14.57% 2.60% 2.49% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 71.52 66.73 79.18 55.61 44.24 42.68 37.89 52.67%
EPS 0.78 -5.43 -8.77 -6.45 -5.25 1.30 1.25 -26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.69 0.30 0.32 0.36 0.50 0.50 20.31%
Adjusted Per Share Value based on latest NOSH - 17,967
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.15 8.12 6.36 4.46 3.56 3.39 3.39 93.73%
EPS 0.10 -0.66 -0.70 -0.52 -0.42 0.10 0.11 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.084 0.0241 0.0257 0.0289 0.0397 0.0447 52.70%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.59 1.02 1.26 1.25 1.29 1.40 1.98 -
P/RPS 2.22 1.53 1.59 2.25 2.92 3.28 5.23 -43.48%
P/EPS 203.17 -18.77 -14.37 -19.38 -24.59 107.74 159.04 17.71%
EY 0.49 -5.33 -6.96 -5.16 -4.07 0.93 0.63 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.48 4.20 3.91 3.58 2.80 3.96 -28.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 27/11/03 26/08/03 07/07/03 26/02/03 29/11/02 -
Price 1.44 1.83 1.20 1.24 1.31 1.38 1.76 -
P/RPS 2.01 2.74 1.52 2.23 2.96 3.23 4.65 -42.80%
P/EPS 184.01 -33.68 -13.69 -19.22 -24.97 106.20 141.37 19.19%
EY 0.54 -2.97 -7.31 -5.20 -4.01 0.94 0.71 -16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.65 4.00 3.88 3.64 2.76 3.52 -27.32%

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