[MYTECH] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 12.25%
YoY- -1668.75%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 8,384 16,857 17,730 15,608 5,391 4,998 18,541 -10.71%
PBT 89 2,795 4,295 -139 4 400 -14,886 -
Tax -345 -990 -1,309 -427 -36 405 9 -
NP -256 1,805 2,986 -566 -32 805 -14,877 -44.01%
-
NP to SH -332 1,792 3,039 -566 -32 805 -14,877 -41.89%
-
Tax Rate 387.64% 35.42% 30.48% - 900.00% -101.25% - -
Total Cost 8,640 15,052 14,744 16,174 5,423 4,193 33,418 -17.56%
-
Net Worth 40,626 35,758 33,315 18,509 8,888 8,824 7,019 28.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 40,626 35,758 33,315 18,509 8,888 8,824 7,019 28.49%
NOSH 43,684 40,634 40,628 26,824 17,777 18,008 17,999 13.49%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -3.05% 10.71% 16.84% -3.63% -0.59% 16.11% -80.24% -
ROE -0.82% 5.01% 9.12% -3.06% -0.36% 9.12% -211.92% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.19 41.48 43.64 58.19 30.32 27.75 103.01 -21.33%
EPS -0.76 4.41 7.48 -2.11 -0.18 4.47 -82.65 -48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.82 0.69 0.50 0.49 0.39 13.21%
Adjusted Per Share Value based on latest NOSH - 27,241
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.75 7.53 7.92 6.98 2.41 2.23 8.29 -10.71%
EPS -0.15 0.80 1.36 -0.25 -0.01 0.36 -6.65 -41.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1598 0.1489 0.0827 0.0397 0.0394 0.0314 28.48%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.23 0.89 0.79 1.02 1.40 1.70 2.30 -
P/RPS 6.41 2.15 1.81 1.75 4.62 6.13 2.23 16.27%
P/EPS -161.84 20.18 10.56 -48.34 -777.78 38.03 -2.78 78.66%
EY -0.62 4.96 9.47 -2.07 -0.13 2.63 -35.93 -43.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.96 1.48 2.80 3.47 5.90 -19.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/08 09/02/07 27/02/06 26/02/04 26/02/03 27/02/02 28/02/01 -
Price 1.35 0.80 0.70 1.83 1.38 1.60 1.91 -
P/RPS 7.03 1.93 1.60 3.15 4.55 5.77 1.85 21.00%
P/EPS -177.63 18.14 9.36 -86.73 -766.67 35.79 -2.31 85.91%
EY -0.56 5.51 10.69 -1.15 -0.13 2.79 -43.27 -46.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.91 0.85 2.65 2.76 3.27 4.90 -15.96%

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