[MTOUCHE] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
12-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -18.42%
YoY- 20.13%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 30,581 37,198 45,193 43,210 43,292 38,081 51,070 -8.18%
PBT 2,486 6,628 284 1,670 1,729 -6,036 7,344 -16.50%
Tax -765 0 -26 0 0 -297 -330 15.02%
NP 1,721 6,628 257 1,670 1,729 -6,333 7,013 -20.85%
-
NP to SH 1,872 6,680 68 1,670 1,390 -5,637 7,201 -20.09%
-
Tax Rate 30.77% 0.00% 9.15% 0.00% 0.00% - 4.49% -
Total Cost 28,860 30,570 44,936 41,540 41,562 44,414 44,057 -6.80%
-
Net Worth 19,743 22,772 33,150 33,413 93,998 103,057 81,915 -21.09%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 29 - - - - - - -
Div Payout % 1.56% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 19,743 22,772 33,150 33,413 93,998 103,057 81,915 -21.09%
NOSH 219,375 227,727 255,000 208,833 128,765 132,124 90,016 15.98%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.63% 17.82% 0.57% 3.87% 3.99% -16.63% 13.73% -
ROE 9.48% 29.33% 0.21% 5.00% 1.48% -5.47% 8.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 13.94 16.33 17.72 20.69 33.62 28.82 56.73 -20.84%
EPS 0.85 2.93 0.03 0.80 1.08 -4.27 8.00 -31.15%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.13 0.16 0.73 0.78 0.91 -31.97%
Adjusted Per Share Value based on latest NOSH - 209,090
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.31 4.02 4.89 4.67 4.68 4.12 5.52 -8.16%
EPS 0.20 0.72 0.01 0.18 0.15 -0.61 0.78 -20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0246 0.0358 0.0361 0.1017 0.1114 0.0886 -21.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.26 0.32 0.16 0.22 0.23 0.26 1.15 -
P/RPS 1.87 1.96 0.90 1.06 0.68 0.90 2.03 -1.35%
P/EPS 30.47 10.91 600.00 27.50 21.30 -6.09 14.38 13.31%
EY 3.28 9.17 0.17 3.64 4.70 -16.41 6.96 -11.77%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 3.20 1.23 1.38 0.32 0.33 1.26 14.82%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 26/11/12 16/11/11 12/11/10 09/11/09 17/11/08 16/11/07 -
Price 0.205 0.29 0.29 0.20 0.38 0.25 0.93 -
P/RPS 1.47 1.78 1.64 0.97 1.13 0.87 1.64 -1.80%
P/EPS 24.02 9.89 1,087.50 25.00 35.19 -5.86 11.63 12.83%
EY 4.16 10.11 0.09 4.00 2.84 -17.07 8.60 -11.39%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.90 2.23 1.25 0.52 0.32 1.02 14.33%

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