[MYTECH] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -11.51%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Revenue 10,457 16,281 11,178 22,476 23,640 20,810 19,409 -11.62%
PBT -1,193 -1,980 118 3,726 5,726 -185 3,381 -
Tax -292 -512 -459 -1,320 -1,745 -569 -1,312 -25.94%
NP -1,485 -2,492 -341 2,406 3,981 -754 2,069 -
-
NP to SH -1,389 -2,633 -442 2,389 4,052 -754 2,069 -
-
Tax Rate - - 388.98% 35.43% 30.48% - 38.81% -
Total Cost 11,942 18,773 11,519 20,069 19,658 21,565 17,340 -7.18%
-
Net Worth 32,199 36,723 40,626 35,758 33,315 18,508 28,439 2.51%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Net Worth 32,199 36,723 40,626 35,758 33,315 18,508 28,439 2.51%
NOSH 44,721 44,784 43,684 40,634 40,628 26,824 40,628 1.93%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
NP Margin -14.20% -15.31% -3.05% 10.71% 16.84% -3.63% 10.66% -
ROE -4.31% -7.17% -1.09% 6.68% 12.16% -4.08% 7.28% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 23.38 36.35 25.59 55.31 58.19 77.58 47.77 -13.30%
EPS -3.11 -5.88 -1.01 5.88 9.97 -2.81 5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.82 0.93 0.88 0.82 0.69 0.70 0.56%
Adjusted Per Share Value based on latest NOSH - 40,550
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 4.67 7.28 5.00 10.04 10.56 9.30 8.67 -11.63%
EPS -0.62 -1.18 -0.20 1.07 1.81 -0.34 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1439 0.1641 0.1816 0.1598 0.1489 0.0827 0.1271 2.51%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 -
Price 0.54 0.83 1.23 0.89 0.79 1.02 0.94 -
P/RPS 2.31 2.28 4.81 1.61 1.36 1.31 1.97 3.23%
P/EPS -17.38 -14.12 -121.38 15.14 7.92 -36.26 18.46 -
EY -5.75 -7.08 -0.82 6.61 12.62 -2.76 5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.01 1.32 1.01 0.96 1.48 1.34 -10.95%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 23/02/10 24/02/09 26/02/08 09/02/07 27/02/06 26/02/04 28/02/05 -
Price 0.55 0.35 1.35 0.80 0.70 1.83 1.09 -
P/RPS 2.35 0.96 5.28 1.45 1.20 2.36 2.28 0.60%
P/EPS -17.70 -5.95 -133.22 13.61 7.02 -65.05 21.40 -
EY -5.65 -16.80 -0.75 7.35 14.25 -1.54 4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.43 1.45 0.91 0.85 2.65 1.56 -13.38%

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