[MYTECH] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
02-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -20.57%
YoY- -71.9%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 8,210 7,418 6,958 8,066 10,590 10,384 8,764 -1.08%
PBT 1,800 1,921 1,392 1,876 3,582 941 1,946 -1.29%
Tax -89 -40 -80 -6 -72 4 -45 12.03%
NP 1,710 1,881 1,312 1,869 3,510 945 1,901 -1.74%
-
NP to SH 1,742 2,040 1,405 1,145 4,076 -720 701 16.37%
-
Tax Rate 4.94% 2.08% 5.75% 0.32% 2.01% -0.43% 2.31% -
Total Cost 6,500 5,537 5,646 6,197 7,080 9,438 6,862 -0.89%
-
Net Worth 36,697 34,460 34,012 32,222 28,194 29,537 29,537 3.68%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 36,697 34,460 34,012 32,222 28,194 29,537 29,537 3.68%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 20.83% 25.36% 18.85% 23.17% 33.15% 9.10% 21.69% -
ROE 4.75% 5.92% 4.13% 3.55% 14.46% -2.44% 2.37% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.35 16.58 15.55 18.02 23.66 23.20 19.58 -1.07%
EPS 3.89 4.56 3.13 2.56 9.11 -1.61 1.56 16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.77 0.76 0.72 0.63 0.66 0.66 3.68%
Adjusted Per Share Value based on latest NOSH - 44,753
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.67 3.32 3.11 3.60 4.73 4.64 3.92 -1.09%
EPS 0.78 0.91 0.63 0.51 1.82 -0.32 0.31 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.154 0.152 0.144 0.126 0.132 0.132 3.68%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.54 0.575 0.435 0.425 0.465 0.42 0.48 -
P/RPS 2.94 3.47 2.80 2.36 1.96 1.81 2.45 3.08%
P/EPS 13.87 12.61 13.85 16.61 5.11 -26.11 30.63 -12.36%
EY 7.21 7.93 7.22 6.02 19.59 -3.83 3.26 14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.75 0.57 0.59 0.74 0.64 0.73 -1.66%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 06/02/18 14/02/17 02/02/16 11/02/15 25/02/14 26/02/13 -
Price 0.565 0.56 0.435 0.445 0.48 0.415 0.44 -
P/RPS 3.08 3.38 2.80 2.47 2.03 1.79 2.25 5.37%
P/EPS 14.51 12.29 13.85 17.39 5.27 -25.80 28.08 -10.41%
EY 6.89 8.14 7.22 5.75 18.97 -3.88 3.56 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.57 0.62 0.76 0.63 0.67 0.49%

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