[MTOUCHE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
12-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4791.57%
YoY- -69.79%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,889 43,754 44,080 42,733 39,086 45,199 53,330 -5.95%
PBT 6,094 -3,991 2,300 -64,911 -40,794 -13,277 24,778 -20.82%
Tax -1,712 -320 -722 -278 -16 756 -296 33.94%
NP 4,382 -4,311 1,578 -65,189 -40,810 -12,521 24,482 -24.90%
-
NP to SH 4,245 -4,407 1,204 -65,244 -38,427 -10,405 20,628 -23.14%
-
Tax Rate 28.09% - 31.39% - - - 1.19% -
Total Cost 32,507 48,065 42,502 107,922 79,896 57,720 28,848 2.00%
-
Net Worth 22,590 20,458 28,224 23,001 91,429 66,883 74,466 -18.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 22,590 20,458 28,224 23,001 91,429 66,883 74,466 -18.01%
NOSH 225,904 227,317 217,115 127,784 132,506 90,382 85,593 17.53%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.88% -9.85% 3.58% -152.55% -104.41% -27.70% 45.91% -
ROE 18.79% -21.54% 4.27% -283.65% -42.03% -15.56% 27.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.33 19.25 20.30 33.44 29.50 50.01 62.31 -19.98%
EPS 1.87 -1.94 0.58 -51.06 -29.00 -11.50 24.10 -34.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.13 0.18 0.69 0.74 0.87 -30.24%
Adjusted Per Share Value based on latest NOSH - 127,801
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.99 4.73 4.77 4.62 4.23 4.89 5.77 -5.95%
EPS 0.46 -0.48 0.13 -7.06 -4.16 -1.13 2.23 -23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0221 0.0305 0.0249 0.0989 0.0723 0.0805 -18.02%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.25 0.28 0.32 0.29 0.80 3.64 -
P/RPS 1.59 1.30 1.38 0.96 0.98 1.60 5.84 -19.47%
P/EPS 13.84 -12.90 50.49 -0.63 -1.00 -6.95 15.10 -1.44%
EY 7.23 -7.75 1.98 -159.56 -100.00 -14.39 6.62 1.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.78 2.15 1.78 0.42 1.08 4.18 -7.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 20/02/12 28/02/11 12/02/10 13/02/09 19/02/08 16/02/07 -
Price 0.19 0.38 0.22 0.20 0.24 0.54 3.36 -
P/RPS 1.16 1.97 1.08 0.60 0.81 1.08 5.39 -22.56%
P/EPS 10.11 -19.60 39.67 -0.39 -0.83 -4.69 13.94 -5.20%
EY 9.89 -5.10 2.52 -255.29 -120.83 -21.32 7.17 5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 4.22 1.69 1.11 0.35 0.73 3.86 -11.13%

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