[MYTECH] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 9.87%
YoY- -162.21%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,891 10,442 10,246 10,717 11,376 13,423 15,085 -24.50%
PBT -557 -387 -1,146 -6,668 -7,195 -7,381 -7,259 -81.91%
Tax -161 -219 -248 -271 -403 -459 -446 -49.27%
NP -718 -606 -1,394 -6,939 -7,598 -7,840 -7,705 -79.41%
-
NP to SH -1,232 -1,117 -1,516 -6,419 -7,122 -7,553 -7,362 -69.59%
-
Tax Rate - - - - - - - -
Total Cost 10,609 11,048 11,640 17,656 18,974 21,263 22,790 -39.90%
-
Net Worth 31,816 30,799 31,008 32,146 32,850 32,803 33,555 -3.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 31,816 30,799 31,008 32,146 32,850 32,803 33,555 -3.48%
NOSH 44,811 43,999 44,939 44,647 44,999 44,936 44,740 0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -7.26% -5.80% -13.61% -64.75% -66.79% -58.41% -51.08% -
ROE -3.87% -3.63% -4.89% -19.97% -21.68% -23.02% -21.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.07 23.73 22.80 24.00 25.28 29.87 33.72 -24.59%
EPS -2.75 -2.54 -3.37 -14.38 -15.83 -16.81 -16.46 -69.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.69 0.72 0.73 0.73 0.75 -3.58%
Adjusted Per Share Value based on latest NOSH - 44,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.42 4.67 4.58 4.79 5.08 6.00 6.74 -24.49%
EPS -0.55 -0.50 -0.68 -2.87 -3.18 -3.38 -3.29 -69.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1376 0.1386 0.1437 0.1468 0.1466 0.15 -3.49%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.46 0.49 0.54 0.36 0.80 0.35 -
P/RPS 2.27 1.94 2.15 2.25 1.42 2.68 1.04 68.18%
P/EPS -18.19 -18.12 -14.53 -3.76 -2.27 -4.76 -2.13 317.25%
EY -5.50 -5.52 -6.88 -26.62 -43.96 -21.01 -47.01 -76.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.71 0.75 0.49 1.10 0.47 30.38%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 29/07/10 25/05/10 23/02/10 24/11/09 31/07/09 29/05/09 -
Price 0.70 0.44 0.50 0.55 0.83 0.50 0.50 -
P/RPS 3.17 1.85 2.19 2.29 3.28 1.67 1.48 66.08%
P/EPS -25.46 -17.33 -14.82 -3.83 -5.24 -2.97 -3.04 311.87%
EY -3.93 -5.77 -6.75 -26.14 -19.07 -33.62 -32.91 -75.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.63 0.72 0.76 1.14 0.68 0.67 29.69%

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