[MYTECH] QoQ TTM Result on 30-Jun-2009 [#1]

Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -2.59%
YoY- -443.77%
Quarter Report
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 10,246 10,717 11,376 13,423 15,085 16,240 15,327 -23.56%
PBT -1,146 -6,668 -7,195 -7,381 -7,259 -2,473 -1,819 -26.52%
Tax -248 -271 -403 -459 -446 -422 -273 -6.20%
NP -1,394 -6,939 -7,598 -7,840 -7,705 -2,895 -2,092 -23.72%
-
NP to SH -1,516 -6,419 -7,122 -7,553 -7,362 -2,448 -1,673 -6.36%
-
Tax Rate - - - - - - - -
Total Cost 11,640 17,656 18,974 21,263 22,790 19,135 17,419 -23.58%
-
Net Worth 31,008 32,146 32,850 32,803 33,555 36,684 37,985 -12.66%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 31,008 32,146 32,850 32,803 33,555 36,684 37,985 -12.66%
NOSH 44,939 44,647 44,999 44,936 44,740 44,736 44,689 0.37%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -13.61% -64.75% -66.79% -58.41% -51.08% -17.83% -13.65% -
ROE -4.89% -19.97% -21.68% -23.02% -21.94% -6.67% -4.40% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.80 24.00 25.28 29.87 33.72 36.30 34.30 -23.85%
EPS -3.37 -14.38 -15.83 -16.81 -16.46 -5.47 -3.74 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.72 0.73 0.73 0.75 0.82 0.85 -12.99%
Adjusted Per Share Value based on latest NOSH - 44,936
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.58 4.79 5.08 6.00 6.74 7.26 6.85 -23.55%
EPS -0.68 -2.87 -3.18 -3.38 -3.29 -1.09 -0.75 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1437 0.1468 0.1466 0.15 0.1639 0.1698 -12.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.49 0.54 0.36 0.80 0.35 0.83 0.63 -
P/RPS 2.15 2.25 1.42 2.68 1.04 2.29 1.84 10.94%
P/EPS -14.53 -3.76 -2.27 -4.76 -2.13 -15.17 -16.83 -9.34%
EY -6.88 -26.62 -43.96 -21.01 -47.01 -6.59 -5.94 10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.49 1.10 0.47 1.01 0.74 -2.72%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 24/11/09 31/07/09 29/05/09 24/02/09 25/11/08 -
Price 0.50 0.55 0.83 0.50 0.50 0.35 0.85 -
P/RPS 2.19 2.29 3.28 1.67 1.48 0.96 2.48 -7.96%
P/EPS -14.82 -3.83 -5.24 -2.97 -3.04 -6.40 -22.71 -24.78%
EY -6.75 -26.14 -19.07 -33.62 -32.91 -15.63 -4.40 33.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 1.14 0.68 0.67 0.43 1.00 -19.68%

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