[MYTECH] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -191.86%
YoY- -4507.14%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 11,675 11,927 10,067 9,950 3,684 3,302 17,192 -6.24%
PBT 1,954 3,015 1,452 -547 4 393 -8,507 -
Tax -594 -914 -554 -98 -18 410 248 -
NP 1,360 2,101 898 -645 -14 803 -8,259 -
-
NP to SH 1,350 2,092 898 -645 -14 803 -8,259 -
-
Tax Rate 30.40% 30.32% 38.15% - 450.00% -104.33% - -
Total Cost 10,315 9,826 9,169 10,595 3,698 2,499 25,451 -13.96%
-
Net Worth 35,376 31,684 28,037 5,405 8,750 8,822 14,041 16.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 35,376 31,684 28,037 5,405 8,750 8,822 14,041 16.64%
NOSH 40,662 40,621 40,633 18,016 17,500 18,004 18,001 14.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.65% 17.62% 8.92% -6.48% -0.38% 24.32% -48.04% -
ROE 3.82% 6.60% 3.20% -11.93% -0.16% 9.10% -58.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.71 29.36 24.78 55.23 21.05 18.34 95.50 -18.14%
EPS 3.32 5.15 2.21 -3.58 -0.08 4.46 -45.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.78 0.69 0.30 0.50 0.49 0.78 1.83%
Adjusted Per Share Value based on latest NOSH - 17,966
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.22 5.33 4.50 4.45 1.65 1.48 7.68 -6.22%
EPS 0.60 0.93 0.40 -0.29 -0.01 0.36 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1416 0.1253 0.0242 0.0391 0.0394 0.0627 16.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.65 1.08 1.21 1.26 1.98 1.55 2.28 -
P/RPS 2.26 3.68 4.88 2.28 9.41 8.45 2.39 -0.92%
P/EPS 19.58 20.97 54.75 -35.20 -2,475.00 34.75 -4.97 -
EY 5.11 4.77 1.83 -2.84 -0.04 2.88 -20.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.38 1.75 4.20 3.96 3.16 2.92 -20.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 25/11/05 23/11/04 27/11/03 29/11/02 30/11/01 29/11/00 -
Price 0.86 0.97 1.15 1.20 1.76 1.62 2.60 -
P/RPS 3.00 3.30 4.64 2.17 8.36 8.83 2.72 1.64%
P/EPS 25.90 18.83 52.04 -33.52 -2,200.00 36.32 -5.67 -
EY 3.86 5.31 1.92 -2.98 -0.05 2.75 -17.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 1.67 4.00 3.52 3.31 3.33 -18.29%

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