[MYTECH] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -14.38%
YoY- -21.19%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 10,682 10,562 8,553 8,210 7,418 6,958 8,066 4.78%
PBT 1,753 -2,752 1,444 1,800 1,921 1,392 1,876 -1.12%
Tax -257 -177 -97 -89 -40 -80 -6 86.94%
NP 1,496 -2,929 1,346 1,710 1,881 1,312 1,869 -3.63%
-
NP to SH 1,529 -2,870 1,373 1,742 2,040 1,405 1,145 4.93%
-
Tax Rate 14.66% - 6.72% 4.94% 2.08% 5.75% 0.32% -
Total Cost 9,186 13,491 7,206 6,500 5,537 5,646 6,197 6.77%
-
Net Worth 38,040 35,802 38,040 36,697 34,460 34,012 32,222 2.80%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 38,040 35,802 38,040 36,697 34,460 34,012 32,222 2.80%
NOSH 223,767 44,753 44,753 44,753 44,753 44,753 44,753 30.73%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 14.00% -27.73% 15.74% 20.83% 25.36% 18.85% 23.17% -
ROE 4.02% -8.02% 3.61% 4.75% 5.92% 4.13% 3.55% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.77 23.60 19.11 18.35 16.58 15.55 18.02 -19.85%
EPS 0.68 -6.41 3.07 3.89 4.56 3.13 2.56 -19.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.80 0.85 0.82 0.77 0.76 0.72 -21.36%
Adjusted Per Share Value based on latest NOSH - 44,753
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.77 4.72 3.82 3.67 3.32 3.11 3.60 4.79%
EPS 0.68 -1.28 0.61 0.78 0.91 0.63 0.51 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.17 0.164 0.154 0.152 0.144 2.80%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.93 0.60 0.59 0.54 0.575 0.435 0.425 -
P/RPS 19.48 2.54 3.09 2.94 3.47 2.80 2.36 42.11%
P/EPS 136.07 -9.35 19.23 13.87 12.61 13.85 16.61 41.93%
EY 0.73 -10.69 5.20 7.21 7.93 7.22 6.02 -29.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.47 0.75 0.69 0.66 0.75 0.57 0.59 44.89%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 25/02/20 26/02/19 06/02/18 14/02/17 02/02/16 -
Price 0.58 1.16 0.43 0.565 0.56 0.435 0.445 -
P/RPS 12.15 4.91 2.25 3.08 3.38 2.80 2.47 30.37%
P/EPS 84.86 -18.08 14.01 14.51 12.29 13.85 17.39 30.20%
EY 1.18 -5.53 7.14 6.89 8.14 7.22 5.75 -23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 1.45 0.51 0.69 0.73 0.57 0.62 32.82%

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