[MYTECH] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -4.0%
YoY- 51.16%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 23,908 24,528 25,358 24,781 26,491 25,178 24,192 -0.78%
PBT 4,148 4,587 5,309 5,648 5,455 5,259 4,408 -3.96%
Tax -1,354 -1,352 -1,624 -1,678 -1,384 -1,439 -1,219 7.23%
NP 2,794 3,235 3,685 3,970 4,071 3,820 3,189 -8.41%
-
NP to SH 2,718 3,223 3,673 3,965 4,130 3,817 3,189 -10.07%
-
Tax Rate 32.64% 29.47% 30.59% 29.71% 25.37% 27.36% 27.65% -
Total Cost 21,114 21,293 21,673 20,811 22,420 21,358 21,003 0.35%
-
Net Worth 35,684 35,477 34,883 34,098 33,327 31,729 30,420 11.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 35,684 35,477 34,883 34,098 33,327 31,729 30,420 11.19%
NOSH 40,550 40,779 40,561 40,593 40,643 40,679 40,560 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.69% 13.19% 14.53% 16.02% 15.37% 15.17% 13.18% -
ROE 7.62% 9.08% 10.53% 11.63% 12.39% 12.03% 10.48% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.96 60.15 62.52 61.05 65.18 61.89 59.64 -0.75%
EPS 6.70 7.90 9.06 9.77 10.16 9.38 7.86 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.86 0.84 0.82 0.78 0.75 11.21%
Adjusted Per Share Value based on latest NOSH - 40,593
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.68 10.96 11.33 11.07 11.84 11.25 10.81 -0.80%
EPS 1.21 1.44 1.64 1.77 1.85 1.71 1.43 -10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1595 0.1585 0.1559 0.1524 0.1489 0.1418 0.1359 11.23%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.89 0.65 0.77 0.69 0.79 1.08 1.02 -
P/RPS 1.51 1.08 1.23 1.13 1.21 1.74 1.71 -7.93%
P/EPS 13.28 8.22 8.50 7.06 7.77 11.51 12.97 1.58%
EY 7.53 12.16 11.76 14.16 12.86 8.69 7.71 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.75 0.90 0.82 0.96 1.38 1.36 -17.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 09/02/07 27/11/06 25/07/06 30/05/06 27/02/06 25/11/05 26/07/05 -
Price 0.80 0.86 0.65 0.80 0.70 0.97 1.00 -
P/RPS 1.36 1.43 1.04 1.31 1.07 1.57 1.68 -13.10%
P/EPS 11.94 10.88 7.18 8.19 6.89 10.34 12.72 -4.11%
EY 8.38 9.19 13.93 12.21 14.52 9.67 7.86 4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 0.76 0.95 0.85 1.24 1.33 -22.29%

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