[MYTECH] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -75.54%
YoY- 106.79%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 25,178 21,671 14,226 7,577 5,990 31,435 0 -100.00%
PBT 5,259 2,814 -1,447 124 -4,073 -13,914 0 -100.00%
Tax -1,439 -1,047 -128 125 406 963 0 -100.00%
NP 3,820 1,767 -1,575 249 -3,667 -12,951 0 -100.00%
-
NP to SH 3,817 1,767 -1,575 249 -3,667 -12,951 0 -100.00%
-
Tax Rate 27.36% 37.21% - -100.81% - - - -
Total Cost 21,358 19,904 15,801 7,328 9,657 44,386 0 -100.00%
-
Net Worth 31,729 27,972 5,389 10,000 8,815 14,037 17,936 -0.60%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 31,729 27,972 5,389 10,000 8,815 14,037 17,936 -0.60%
NOSH 40,679 40,540 17,966 20,000 17,990 17,997 17,936 -0.86%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 15.17% 8.15% -11.07% 3.29% -61.22% -41.20% 0.00% -
ROE 12.03% 6.32% -29.22% 2.49% -41.60% -92.26% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 61.89 53.46 79.18 37.89 33.30 174.67 0.00 -100.00%
EPS 9.38 4.36 -8.77 1.25 -20.38 -71.96 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.69 0.30 0.50 0.49 0.78 1.00 0.26%
Adjusted Per Share Value based on latest NOSH - 20,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 11.25 9.68 6.36 3.39 2.68 14.05 0.00 -100.00%
EPS 1.71 0.79 -0.70 0.11 -1.64 -5.79 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.125 0.0241 0.0447 0.0394 0.0627 0.0802 -0.60%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.08 1.21 1.26 1.98 1.55 2.28 0.00 -
P/RPS 1.74 2.26 1.59 5.23 4.66 1.31 0.00 -100.00%
P/EPS 11.51 27.76 -14.37 159.04 -7.60 -3.17 0.00 -100.00%
EY 8.69 3.60 -6.96 0.63 -13.15 -31.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.75 4.20 3.96 3.16 2.92 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 23/11/04 27/11/03 29/11/02 30/11/01 29/11/00 - -
Price 0.97 1.15 1.20 1.76 1.62 2.60 0.00 -
P/RPS 1.57 2.15 1.52 4.65 4.87 1.49 0.00 -100.00%
P/EPS 10.34 26.38 -13.69 141.37 -7.95 -3.61 0.00 -100.00%
EY 9.67 3.79 -7.31 0.71 -12.58 -27.68 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.67 4.00 3.52 3.31 3.33 0.00 -100.00%

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