[MYTECH] YoY 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- -41.24%
YoY- -37.7%
Quarter Report
View:
Show?
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 3,339 3,044 2,187 1,993 1,964 2,036 1,512 14.10%
PBT 787 423 272 384 483 187 98 41.46%
Tax -87 -95 -35 -20 -6 -45 0 -
NP 700 328 237 364 477 142 98 38.73%
-
NP to SH 698 333 228 366 523 154 138 30.98%
-
Tax Rate 11.05% 22.46% 12.87% 5.21% 1.24% 24.06% 0.00% -
Total Cost 2,639 2,716 1,950 1,629 1,487 1,894 1,414 10.94%
-
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 20.96% 10.78% 10.84% 18.26% 24.29% 6.97% 6.48% -
ROE 1.83% 0.93% 0.60% 1.00% 1.52% 0.45% 0.43% -
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 1.49 6.80 4.89 4.45 4.39 4.55 3.38 -12.74%
EPS 0.31 0.74 0.51 0.82 1.17 0.34 0.31 0.00%
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 1.49 1.36 0.98 0.89 0.88 0.91 0.68 13.95%
EPS 0.31 0.15 0.10 0.16 0.23 0.07 0.06 31.44%
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 62.33 8.82 12.07 12.13 13.10 9.56 12.58 30.53%
P/EPS 298.14 80.64 115.81 66.03 49.20 126.41 137.83 13.70%
EY 0.34 1.24 0.86 1.51 2.03 0.79 0.73 -11.94%
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 38.87 17.05 8.80 12.69 12.76 9.56 13.17 19.74%
P/EPS 185.94 155.90 84.40 69.09 47.92 126.41 144.31 4.31%
EY 0.54 0.64 1.18 1.45 2.09 0.79 0.69 -3.99%
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