[MYTECH] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 115.14%
YoY- 123.73%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 20,503 21,671 21,737 20,471 18,177 14,226 9,991 61.13%
PBT 3,490 2,814 1,624 815 -1,041 -1,447 -1,093 -
Tax -1,168 -1,047 -731 -591 -439 -128 -66 573.21%
NP 2,322 1,767 893 224 -1,480 -1,575 -1,159 -
-
NP to SH 2,322 1,767 893 224 -1,480 -1,575 -1,159 -
-
Tax Rate 33.47% 37.21% 45.01% 72.52% - - - -
Total Cost 18,181 19,904 20,844 20,247 19,657 15,801 11,150 38.33%
-
Net Worth 28,434 27,972 27,041 18,891 18,796 5,389 5,749 188.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 28,434 27,972 27,041 18,891 18,796 5,389 5,749 188.88%
NOSH 40,621 40,540 40,360 28,623 27,241 17,966 17,967 71.83%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.33% 8.15% 4.11% 1.09% -8.14% -11.07% -11.60% -
ROE 8.17% 6.32% 3.30% 1.19% -7.87% -29.22% -20.16% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 50.47 53.46 53.86 71.52 66.73 79.18 55.61 -6.23%
EPS 5.72 4.36 2.21 0.78 -5.43 -8.77 -6.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.67 0.66 0.69 0.30 0.32 68.11%
Adjusted Per Share Value based on latest NOSH - 28,623
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.16 9.68 9.71 9.15 8.12 6.36 4.46 61.22%
EPS 1.04 0.79 0.40 0.10 -0.66 -0.70 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.125 0.1208 0.0844 0.084 0.0241 0.0257 188.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.94 1.21 1.45 1.59 1.02 1.26 1.25 -
P/RPS 1.86 2.26 2.69 2.22 1.53 1.59 2.25 -11.86%
P/EPS 16.44 27.76 65.53 203.17 -18.77 -14.37 -19.38 -
EY 6.08 3.60 1.53 0.49 -5.33 -6.96 -5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.75 2.16 2.41 1.48 4.20 3.91 -50.86%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 20/08/04 28/05/04 26/02/04 27/11/03 26/08/03 -
Price 1.09 1.15 1.25 1.44 1.83 1.20 1.24 -
P/RPS 2.16 2.15 2.32 2.01 2.74 1.52 2.23 -2.09%
P/EPS 19.07 26.38 56.50 184.01 -33.68 -13.69 -19.22 -
EY 5.24 3.79 1.77 0.54 -2.97 -7.31 -5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.67 1.87 2.18 2.65 4.00 3.88 -45.37%

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