[MYTECH] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 156.03%
YoY- 153.27%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 7,628 7,732 8,012 7,922 6,415 6,158 5,564 5.39%
PBT 2,623 2,021 1,315 -2,064 1,083 1,350 1,441 10.49%
Tax -525 -287 -193 -133 -73 -67 -30 61.09%
NP 2,098 1,734 1,122 -2,197 1,010 1,283 1,411 6.83%
-
NP to SH 2,043 821 1,147 -2,153 1,030 1,307 1,530 4.93%
-
Tax Rate 20.02% 14.20% 14.68% - 6.74% 4.96% 2.08% -
Total Cost 5,530 5,998 6,890 10,119 5,405 4,875 4,153 4.88%
-
Net Worth 40,278 38,040 38,040 35,802 38,040 36,697 34,460 2.63%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 40,278 38,040 38,040 35,802 38,040 36,697 34,460 2.63%
NOSH 223,767 223,767 223,767 44,753 44,753 44,753 44,753 30.75%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 27.50% 22.43% 14.00% -27.73% 15.74% 20.83% 25.36% -
ROE 5.07% 2.16% 3.02% -6.01% 2.71% 3.56% 4.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.41 3.46 3.58 17.70 14.33 13.76 12.43 -19.38%
EPS 0.91 0.37 0.51 -4.81 2.30 2.92 3.42 -19.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.80 0.85 0.82 0.77 -21.50%
Adjusted Per Share Value based on latest NOSH - 223,767
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.41 3.46 3.58 3.54 2.87 2.75 2.49 5.37%
EPS 0.91 0.37 0.51 -0.96 0.46 0.58 0.68 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.17 0.164 0.154 2.63%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.35 0.49 0.93 0.60 0.59 0.54 0.575 -
P/RPS 10.27 14.18 25.97 3.39 4.12 3.92 4.62 14.23%
P/EPS 38.34 133.55 181.43 -12.47 25.64 18.49 16.82 14.71%
EY 2.61 0.75 0.55 -8.02 3.90 5.41 5.95 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.88 5.47 0.75 0.69 0.66 0.75 17.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 24/02/22 24/02/21 25/02/20 26/02/19 06/02/18 -
Price 0.465 0.455 0.58 1.16 0.43 0.565 0.56 -
P/RPS 13.64 13.17 16.20 6.55 3.00 4.11 4.50 20.29%
P/EPS 50.93 124.01 113.15 -24.11 18.68 19.35 16.38 20.80%
EY 1.96 0.81 0.88 -4.15 5.35 5.17 6.10 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.68 3.41 1.45 0.51 0.69 0.73 23.40%

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