[MYTECH] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 6.03%
YoY- -740.69%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 21,671 21,737 20,471 18,177 14,226 9,991 7,960 94.61%
PBT 2,814 1,624 815 -1,041 -1,447 -1,093 -896 -
Tax -1,047 -731 -591 -439 -128 -66 -48 676.30%
NP 1,767 893 224 -1,480 -1,575 -1,159 -944 -
-
NP to SH 1,767 893 224 -1,480 -1,575 -1,159 -944 -
-
Tax Rate 37.21% 45.01% 72.52% - - - - -
Total Cost 19,904 20,844 20,247 19,657 15,801 11,150 8,904 70.71%
-
Net Worth 27,972 27,041 18,891 18,796 5,389 5,749 6,477 164.48%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 27,972 27,041 18,891 18,796 5,389 5,749 6,477 164.48%
NOSH 40,540 40,360 28,623 27,241 17,966 17,967 17,992 71.61%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.15% 4.11% 1.09% -8.14% -11.07% -11.60% -11.86% -
ROE 6.32% 3.30% 1.19% -7.87% -29.22% -20.16% -14.57% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.46 53.86 71.52 66.73 79.18 55.61 44.24 13.41%
EPS 4.36 2.21 0.78 -5.43 -8.77 -6.45 -5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.66 0.69 0.30 0.32 0.36 54.11%
Adjusted Per Share Value based on latest NOSH - 27,241
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.68 9.71 9.15 8.12 6.36 4.46 3.56 94.45%
EPS 0.79 0.40 0.10 -0.66 -0.70 -0.52 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1208 0.0844 0.084 0.0241 0.0257 0.0289 164.75%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.21 1.45 1.59 1.02 1.26 1.25 1.29 -
P/RPS 2.26 2.69 2.22 1.53 1.59 2.25 2.92 -15.66%
P/EPS 27.76 65.53 203.17 -18.77 -14.37 -19.38 -24.59 -
EY 3.60 1.53 0.49 -5.33 -6.96 -5.16 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.16 2.41 1.48 4.20 3.91 3.58 -37.86%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 20/08/04 28/05/04 26/02/04 27/11/03 26/08/03 07/07/03 -
Price 1.15 1.25 1.44 1.83 1.20 1.24 1.31 -
P/RPS 2.15 2.32 2.01 2.74 1.52 2.23 2.96 -19.14%
P/EPS 26.38 56.50 184.01 -33.68 -13.69 -19.22 -24.97 -
EY 3.79 1.77 0.54 -2.97 -7.31 -5.20 -4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.87 2.18 2.65 4.00 3.88 3.64 -40.43%

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