[MYTECH] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 3.16%
YoY- 132.96%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 18,066 12,238 23,350 23,854 20,134 19,900 7,368 16.10%
PBT -1,338 502 3,908 6,030 2,904 -1,094 8 -
Tax -394 -614 -1,188 -1,828 -1,108 -196 -36 48.95%
NP -1,732 -112 2,720 4,202 1,796 -1,290 -28 98.74%
-
NP to SH -1,910 -174 2,700 4,184 1,796 -1,290 -28 102.00%
-
Tax Rate - 122.31% 30.40% 30.32% 38.15% - 450.00% -
Total Cost 19,798 12,350 20,630 19,652 18,338 21,190 7,396 17.81%
-
Net Worth 38,110 40,454 35,376 31,684 28,037 5,405 8,750 27.76%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 38,110 40,454 35,376 31,684 28,037 5,405 8,750 27.76%
NOSH 44,835 43,499 40,662 40,621 40,633 18,016 17,500 16.95%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -9.59% -0.92% 11.65% 17.62% 8.92% -6.48% -0.38% -
ROE -5.01% -0.43% 7.63% 13.21% 6.41% -23.87% -0.32% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.29 28.13 57.42 58.72 49.55 110.45 42.10 -0.72%
EPS -4.26 -0.40 6.64 10.30 4.42 -7.16 -0.16 72.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.93 0.87 0.78 0.69 0.30 0.50 9.23%
Adjusted Per Share Value based on latest NOSH - 40,679
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.07 5.47 10.43 10.66 9.00 8.89 3.29 16.11%
EPS -0.85 -0.08 1.21 1.87 0.80 -0.58 -0.01 109.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1703 0.1808 0.1581 0.1416 0.1253 0.0242 0.0391 27.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.63 1.16 0.65 1.08 1.21 1.26 1.98 -
P/RPS 1.56 4.12 1.13 1.84 2.44 1.14 4.70 -16.77%
P/EPS -14.79 -290.00 9.79 10.49 27.38 -17.60 -1,237.50 -52.15%
EY -6.76 -0.34 10.22 9.54 3.65 -5.68 -0.08 109.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.25 0.75 1.38 1.75 4.20 3.96 -24.36%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 27/11/07 27/11/06 25/11/05 23/11/04 27/11/03 29/11/02 -
Price 0.85 1.32 0.86 0.97 1.15 1.20 1.76 -
P/RPS 2.11 4.69 1.50 1.65 2.32 1.09 4.18 -10.75%
P/EPS -19.95 -330.00 12.95 9.42 26.02 -16.76 -1,100.00 -48.71%
EY -5.01 -0.30 7.72 10.62 3.84 -5.97 -0.09 95.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.42 0.99 1.24 1.67 4.00 3.52 -18.90%

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