[MYTECH] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
06-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 33.95%
YoY- 14.38%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 7,982 7,736 7,417 6,975 7,047 6,737 6,622 13.24%
PBT 1,929 2,138 1,922 1,309 1,013 676 912 64.70%
Tax -82 -80 -59 -26 -65 -49 -69 12.18%
NP 1,847 2,058 1,863 1,283 948 627 843 68.61%
-
NP to SH 1,928 2,165 1,995 1,456 1,087 750 968 58.23%
-
Tax Rate 4.25% 3.74% 3.07% 1.99% 6.42% 7.25% 7.57% -
Total Cost 6,135 5,678 5,554 5,692 6,099 6,110 5,779 4.06%
-
Net Worth 36,250 35,802 34,460 34,460 34,012 33,565 33,565 5.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 36,250 35,802 34,460 34,460 34,012 33,565 33,565 5.25%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 23.14% 26.60% 25.12% 18.39% 13.45% 9.31% 12.73% -
ROE 5.32% 6.05% 5.79% 4.23% 3.20% 2.23% 2.88% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 17.84 17.29 16.57 15.59 15.75 15.05 14.80 13.25%
EPS 4.31 4.84 4.46 3.25 2.43 1.68 2.16 58.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.77 0.77 0.76 0.75 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 44,753
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.57 3.46 3.31 3.12 3.15 3.01 2.96 13.29%
EPS 0.86 0.97 0.89 0.65 0.49 0.34 0.43 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.16 0.154 0.154 0.152 0.15 0.15 5.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.585 0.585 0.56 0.575 0.50 0.455 0.47 -
P/RPS 3.28 3.38 3.38 3.69 3.18 3.02 3.18 2.08%
P/EPS 13.58 12.09 12.56 17.67 20.59 27.15 21.73 -26.88%
EY 7.36 8.27 7.96 5.66 4.86 3.68 4.60 36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.73 0.75 0.66 0.61 0.63 9.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 06/02/18 21/11/17 21/08/17 30/05/17 -
Price 0.57 0.59 0.63 0.56 0.62 0.58 0.455 -
P/RPS 3.20 3.41 3.80 3.59 3.94 3.85 3.08 2.57%
P/EPS 13.23 12.20 14.13 17.21 25.53 34.61 21.04 -26.58%
EY 7.56 8.20 7.08 5.81 3.92 2.89 4.75 36.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.82 0.73 0.82 0.77 0.61 9.59%

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