[MYTECH] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -1.83%
YoY- 24.29%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,696 9,338 9,938 10,648 18,066 12,238 23,350 -15.16%
PBT 3,834 -866 -30 -1,212 -1,338 502 3,908 -0.31%
Tax -52 -152 -134 -326 -394 -614 -1,188 -40.60%
NP 3,782 -1,018 -164 -1,538 -1,732 -112 2,720 5.64%
-
NP to SH 2,392 -1,466 -860 -1,446 -1,910 -174 2,700 -1.99%
-
Tax Rate 1.36% - - - - 122.31% 30.40% -
Total Cost 4,914 10,356 10,102 12,186 19,798 12,350 20,630 -21.24%
-
Net Worth 29,984 29,051 31,802 32,579 38,110 40,454 35,376 -2.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 29,984 29,051 31,802 32,579 38,110 40,454 35,376 -2.71%
NOSH 44,753 44,695 44,791 44,629 44,835 43,499 40,662 1.60%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 43.49% -10.90% -1.65% -14.44% -9.59% -0.92% 11.65% -
ROE 7.98% -5.05% -2.70% -4.44% -5.01% -0.43% 7.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.43 20.89 22.19 23.86 40.29 28.13 57.42 -16.50%
EPS 5.34 -3.28 -1.92 -3.24 -4.26 -0.40 6.64 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.71 0.73 0.85 0.93 0.87 -4.25%
Adjusted Per Share Value based on latest NOSH - 44,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.89 4.17 4.44 4.76 8.07 5.47 10.43 -15.14%
EPS 1.07 -0.66 -0.38 -0.65 -0.85 -0.08 1.21 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.134 0.1298 0.1421 0.1456 0.1703 0.1808 0.1581 -2.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.73 0.50 0.36 0.63 1.16 0.65 -
P/RPS 2.37 3.49 2.25 1.51 1.56 4.12 1.13 13.12%
P/EPS 8.61 -22.26 -26.04 -11.11 -14.79 -290.00 9.79 -2.11%
EY 11.62 -4.49 -3.84 -9.00 -6.76 -0.34 10.22 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.12 0.70 0.49 0.74 1.25 0.75 -1.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 15/11/10 24/11/09 25/11/08 27/11/07 27/11/06 -
Price 0.55 0.66 0.70 0.83 0.85 1.32 0.86 -
P/RPS 2.83 3.16 3.15 3.48 2.11 4.69 1.50 11.14%
P/EPS 10.29 -20.12 -36.46 -25.62 -19.95 -330.00 12.95 -3.75%
EY 9.72 -4.97 -2.74 -3.90 -5.01 -0.30 7.72 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.02 0.99 1.14 1.00 1.42 0.99 -3.08%

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