[MYTECH] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 19.69%
YoY- 116.02%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 25,358 24,781 26,491 25,178 24,192 24,401 20,503 15.26%
PBT 5,309 5,648 5,455 5,259 4,408 3,696 3,490 32.37%
Tax -1,624 -1,678 -1,384 -1,439 -1,219 -1,073 -1,168 24.64%
NP 3,685 3,970 4,071 3,820 3,189 2,623 2,322 36.17%
-
NP to SH 3,673 3,965 4,130 3,817 3,189 2,623 2,322 35.87%
-
Tax Rate 30.59% 29.71% 25.37% 27.36% 27.65% 29.03% 33.47% -
Total Cost 21,673 20,811 22,420 21,358 21,003 21,778 18,181 12.46%
-
Net Worth 34,883 34,098 33,327 31,729 30,420 29,607 28,434 14.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 34,883 34,098 33,327 31,729 30,420 29,607 28,434 14.64%
NOSH 40,561 40,593 40,643 40,679 40,560 40,557 40,621 -0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.53% 16.02% 15.37% 15.17% 13.18% 10.75% 11.33% -
ROE 10.53% 11.63% 12.39% 12.03% 10.48% 8.86% 8.17% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.52 61.05 65.18 61.89 59.64 60.16 50.47 15.38%
EPS 9.06 9.77 10.16 9.38 7.86 6.47 5.72 35.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.82 0.78 0.75 0.73 0.70 14.75%
Adjusted Per Share Value based on latest NOSH - 40,679
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.33 11.07 11.84 11.25 10.81 10.90 9.16 15.27%
EPS 1.64 1.77 1.85 1.71 1.43 1.17 1.04 35.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1524 0.1489 0.1418 0.1359 0.1323 0.1271 14.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.69 0.79 1.08 1.02 1.00 0.94 -
P/RPS 1.23 1.13 1.21 1.74 1.71 1.66 1.86 -24.15%
P/EPS 8.50 7.06 7.77 11.51 12.97 15.46 16.44 -35.65%
EY 11.76 14.16 12.86 8.69 7.71 6.47 6.08 55.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.96 1.38 1.36 1.37 1.34 -23.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/07/06 30/05/06 27/02/06 25/11/05 26/07/05 31/05/05 28/02/05 -
Price 0.65 0.80 0.70 0.97 1.00 1.10 1.09 -
P/RPS 1.04 1.31 1.07 1.57 1.68 1.83 2.16 -38.65%
P/EPS 7.18 8.19 6.89 10.34 12.72 17.01 19.07 -47.95%
EY 13.93 12.21 14.52 9.67 7.86 5.88 5.24 92.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.95 0.85 1.24 1.33 1.51 1.56 -38.16%

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