[MYTECH] YoY TTM Result on 30-Sep-2009 [#2]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 5.71%
YoY- -325.7%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 8,621 9,221 9,891 11,376 15,327 20,761 24,528 -15.97%
PBT 1,379 -568 -557 -7,195 -1,819 3,424 4,587 -18.13%
Tax -36 -295 -161 -403 -273 -946 -1,352 -45.32%
NP 1,343 -863 -718 -7,598 -2,092 2,478 3,235 -13.61%
-
NP to SH 552 -1,300 -1,232 -7,122 -1,673 1,924 3,223 -25.45%
-
Tax Rate 2.61% - - - - 27.63% 29.47% -
Total Cost 7,278 10,084 10,609 18,974 17,419 18,283 21,293 -16.36%
-
Net Worth 29,984 29,173 31,816 32,850 37,985 40,647 35,477 -2.76%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 29,984 29,173 31,816 32,850 37,985 40,647 35,477 -2.76%
NOSH 44,753 44,881 44,811 44,999 44,689 43,706 40,779 1.56%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.58% -9.36% -7.26% -66.79% -13.65% 11.94% 13.19% -
ROE 1.84% -4.46% -3.87% -21.68% -4.40% 4.73% 9.08% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.26 20.55 22.07 25.28 34.30 47.50 60.15 -17.27%
EPS 1.23 -2.90 -2.75 -15.83 -3.74 4.40 7.90 -26.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.71 0.73 0.85 0.93 0.87 -4.25%
Adjusted Per Share Value based on latest NOSH - 44,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.85 4.12 4.42 5.08 6.85 9.28 10.96 -15.98%
EPS 0.25 -0.58 -0.55 -3.18 -0.75 0.86 1.44 -25.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.134 0.1304 0.1422 0.1468 0.1698 0.1817 0.1585 -2.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.46 0.73 0.50 0.36 0.63 1.16 0.65 -
P/RPS 2.39 3.55 2.27 1.42 1.84 2.44 1.08 14.14%
P/EPS 37.29 -25.20 -18.19 -2.27 -16.83 26.35 8.22 28.63%
EY 2.68 -3.97 -5.50 -43.96 -5.94 3.79 12.16 -22.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.12 0.70 0.49 0.74 1.25 0.75 -1.37%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 22/11/11 15/11/10 24/11/09 25/11/08 27/11/07 27/11/06 -
Price 0.55 0.66 0.70 0.83 0.85 1.32 0.86 -
P/RPS 2.86 3.21 3.17 3.28 2.48 2.78 1.43 12.23%
P/EPS 44.59 -22.79 -25.46 -5.24 -22.71 29.99 10.88 26.47%
EY 2.24 -4.39 -3.93 -19.07 -4.40 3.33 9.19 -20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.02 0.99 1.14 1.00 1.42 0.99 -3.08%

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