[MYTECH] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 700.0%
YoY- 302.71%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 15,236 21,708 19,400 20,236 15,172 7,048 6,512 15.21%
PBT 2,796 3,948 5,304 2,456 -780 8 180 57.92%
Tax -560 -1,032 -1,248 -664 -104 -8 -12 89.68%
NP 2,236 2,916 4,056 1,792 -884 0 168 53.91%
-
NP to SH 1,680 2,888 4,056 1,792 -884 -24 168 46.75%
-
Tax Rate 20.03% 26.14% 23.53% 27.04% - 100.00% 6.67% -
Total Cost 13,000 18,792 15,344 18,444 16,056 7,048 6,344 12.69%
-
Net Worth 38,330 34,883 30,420 27,041 5,749 10,000 8,034 29.73%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 38,330 34,883 30,420 27,041 5,749 10,000 8,034 29.73%
NOSH 40,776 40,561 40,560 40,360 17,967 20,000 18,260 14.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 14.68% 13.43% 20.91% 8.86% -5.83% 0.00% 2.58% -
ROE 4.38% 8.28% 13.33% 6.63% -15.38% -0.24% 2.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.36 53.52 47.83 50.14 84.44 35.24 35.66 0.77%
EPS 4.12 7.12 10.00 4.44 -4.92 -0.12 0.92 28.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.75 0.67 0.32 0.50 0.44 13.48%
Adjusted Per Share Value based on latest NOSH - 40,360
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.81 9.70 8.67 9.04 6.78 3.15 2.91 15.21%
EPS 0.75 1.29 1.81 0.80 -0.40 -0.01 0.08 45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.1559 0.1359 0.1208 0.0257 0.0447 0.0359 29.73%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.10 0.77 1.02 1.45 1.25 1.98 1.44 -
P/RPS 2.94 1.44 2.13 2.89 1.48 5.62 4.04 -5.15%
P/EPS 26.70 10.81 10.20 32.66 -25.41 -1,650.00 156.52 -25.51%
EY 3.75 9.25 9.80 3.06 -3.94 -0.06 0.64 34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.90 1.36 2.16 3.91 3.96 3.27 -15.73%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 25/07/07 25/07/06 26/07/05 20/08/04 26/08/03 21/08/02 16/08/01 -
Price 1.66 0.65 1.00 1.25 1.24 1.93 1.60 -
P/RPS 4.44 1.21 2.09 2.49 1.47 5.48 4.49 -0.18%
P/EPS 40.29 9.13 10.00 28.15 -25.20 -1,608.33 173.91 -21.62%
EY 2.48 10.95 10.00 3.55 -3.97 -0.06 0.58 27.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.76 1.33 1.87 3.88 3.86 3.64 -11.31%

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