[MYTECH] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 76.41%
YoY- -3583.33%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 5,427 4,850 5,059 3,793 1,762 1,628 8,525 -7.24%
PBT 987 1,326 614 -195 2 45 -3,361 -
Tax -258 -312 -166 -26 -2 -3 -1 152.20%
NP 729 1,014 448 -221 0 42 -3,362 -
-
NP to SH 722 1,014 448 -221 -6 42 -3,362 -
-
Tax Rate 26.14% 23.53% 27.04% - 100.00% 6.67% - -
Total Cost 4,698 3,836 4,611 4,014 1,762 1,586 11,887 -14.32%
-
Net Worth 34,883 30,420 27,041 5,749 10,000 8,034 18,357 11.28%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 34,883 30,420 27,041 5,749 10,000 8,034 18,357 11.28%
NOSH 40,561 40,560 40,360 17,967 20,000 18,260 17,997 14.49%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.43% 20.91% 8.86% -5.83% 0.00% 2.58% -39.44% -
ROE 2.07% 3.33% 1.66% -3.84% -0.06% 0.52% -18.31% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 13.38 11.96 12.53 21.11 8.81 8.92 47.37 -18.99%
EPS 1.78 2.50 1.11 -1.23 -0.03 0.23 -18.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.75 0.67 0.32 0.50 0.44 1.02 -2.80%
Adjusted Per Share Value based on latest NOSH - 17,967
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.43 2.17 2.26 1.70 0.79 0.73 3.81 -7.21%
EPS 0.32 0.45 0.20 -0.10 0.00 0.02 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1359 0.1208 0.0257 0.0447 0.0359 0.082 11.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.77 1.02 1.45 1.25 1.98 1.44 2.91 -
P/RPS 5.76 8.53 11.57 5.92 22.47 16.15 6.14 -1.05%
P/EPS 43.26 40.80 130.63 -101.63 -6,600.00 626.09 -15.58 -
EY 2.31 2.45 0.77 -0.98 -0.02 0.16 -6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.36 2.16 3.91 3.96 3.27 2.85 -17.47%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/07/06 26/07/05 20/08/04 26/08/03 21/08/02 16/08/01 18/08/00 -
Price 0.65 1.00 1.25 1.24 1.93 1.60 2.60 -
P/RPS 4.86 8.36 9.97 5.87 21.91 17.95 5.49 -2.01%
P/EPS 36.52 40.00 112.61 -100.81 -6,433.33 695.65 -13.92 -
EY 2.74 2.50 0.89 -0.99 -0.02 0.14 -7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.33 1.87 3.88 3.86 3.64 2.55 -18.26%

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