[MYTECH] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 19.12%
YoY- -906.8%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 9,408 9,799 10,205 10,793 11,060 11,499 10,637 -7.85%
PBT 2,833 3,380 3,054 -1,062 -1,489 -1,909 -3,042 -
Tax -56 -80 -99 511 492 505 567 -
NP 2,777 3,300 2,955 -551 -997 -1,404 -2,475 -
-
NP to SH 1,526 1,733 3,148 -2,517 -3,112 -3,573 -6,113 -
-
Tax Rate 1.98% 2.37% 3.24% - - - - -
Total Cost 6,631 6,499 7,250 11,344 12,057 12,903 13,112 -36.49%
-
Net Worth 32,222 30,432 29,089 28,194 26,852 26,404 24,172 21.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 32,222 30,432 29,089 28,194 26,852 26,404 24,172 21.10%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 29.52% 33.68% 28.96% -5.11% -9.01% -12.21% -23.27% -
ROE 4.74% 5.69% 10.82% -8.93% -11.59% -13.53% -25.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.02 21.90 22.80 24.12 24.71 25.69 23.76 -7.83%
EPS 3.41 3.87 7.03 -5.62 -6.95 -7.98 -13.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.65 0.63 0.60 0.59 0.54 21.12%
Adjusted Per Share Value based on latest NOSH - 44,753
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.20 4.38 4.56 4.82 4.94 5.14 4.75 -7.86%
EPS 0.68 0.77 1.41 -1.12 -1.39 -1.60 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.136 0.13 0.126 0.12 0.118 0.108 21.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.545 0.47 0.47 0.465 0.43 0.50 0.415 -
P/RPS 2.59 2.15 2.06 1.93 1.74 1.95 1.75 29.83%
P/EPS 15.98 12.14 6.68 -8.27 -6.18 -6.26 -3.04 -
EY 6.26 8.24 14.97 -12.09 -16.17 -15.97 -32.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.72 0.74 0.72 0.85 0.77 -0.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 24/08/15 28/05/15 11/02/15 25/11/14 26/08/14 28/05/14 -
Price 0.52 0.455 0.47 0.48 0.49 0.43 0.45 -
P/RPS 2.47 2.08 2.06 1.99 1.98 1.67 1.89 19.51%
P/EPS 15.25 11.75 6.68 -8.53 -7.05 -5.39 -3.30 -
EY 6.56 8.51 14.97 -11.72 -14.19 -18.57 -30.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.72 0.76 0.82 0.73 0.83 -9.03%

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