[MYTECH] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -200.74%
YoY- -814.53%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,717 11,376 13,423 15,085 16,240 15,327 13,202 -12.94%
PBT -6,668 -7,195 -7,381 -7,259 -2,473 -1,819 -1,677 150.35%
Tax -271 -403 -459 -446 -422 -273 -327 -11.74%
NP -6,939 -7,598 -7,840 -7,705 -2,895 -2,092 -2,004 128.35%
-
NP to SH -6,419 -7,122 -7,553 -7,362 -2,448 -1,673 -1,389 176.67%
-
Tax Rate - - - - - - - -
Total Cost 17,656 18,974 21,263 22,790 19,135 17,419 15,206 10.44%
-
Net Worth 32,146 32,850 32,803 33,555 36,684 37,985 38,562 -11.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 32,146 32,850 32,803 33,555 36,684 37,985 38,562 -11.39%
NOSH 44,647 44,999 44,936 44,740 44,736 44,689 44,324 0.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -64.75% -66.79% -58.41% -51.08% -17.83% -13.65% -15.18% -
ROE -19.97% -21.68% -23.02% -21.94% -6.67% -4.40% -3.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.00 25.28 29.87 33.72 36.30 34.30 29.79 -13.38%
EPS -14.38 -15.83 -16.81 -16.46 -5.47 -3.74 -3.13 175.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.73 0.75 0.82 0.85 0.87 -11.82%
Adjusted Per Share Value based on latest NOSH - 44,740
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.79 5.08 6.00 6.74 7.26 6.85 5.90 -12.93%
EPS -2.87 -3.18 -3.38 -3.29 -1.09 -0.75 -0.62 176.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1468 0.1466 0.15 0.1639 0.1698 0.1723 -11.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.54 0.36 0.80 0.35 0.83 0.63 0.78 -
P/RPS 2.25 1.42 2.68 1.04 2.29 1.84 2.62 -9.62%
P/EPS -3.76 -2.27 -4.76 -2.13 -15.17 -16.83 -24.89 -71.53%
EY -26.62 -43.96 -21.01 -47.01 -6.59 -5.94 -4.02 251.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.49 1.10 0.47 1.01 0.74 0.90 -11.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 31/07/09 29/05/09 24/02/09 25/11/08 29/07/08 -
Price 0.55 0.83 0.50 0.50 0.35 0.85 1.00 -
P/RPS 2.29 3.28 1.67 1.48 0.96 2.48 3.36 -22.50%
P/EPS -3.83 -5.24 -2.97 -3.04 -6.40 -22.71 -31.91 -75.57%
EY -26.14 -19.07 -33.62 -32.91 -15.63 -4.40 -3.13 310.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.14 0.68 0.67 0.43 1.00 1.15 -24.07%

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