[MYTECH] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 31.41%
YoY- 905.19%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Revenue 17,843 23,908 26,491 20,503 7,588 6,347 24,683 -4.52%
PBT 2,421 4,148 5,455 3,490 119 -5,979 -19,905 -
Tax -587 -1,354 -1,384 -1,168 112 6,784 1,062 -
NP 1,834 2,794 4,071 2,322 231 805 -18,843 -
-
NP to SH 1,237 2,718 4,130 2,322 231 -5,578 -18,843 -
-
Tax Rate 24.25% 32.64% 25.37% 33.47% -94.12% - - -
Total Cost 16,009 21,114 22,420 18,181 7,357 5,542 43,526 -13.30%
-
Net Worth 40,687 35,684 33,327 28,434 8,888 9,800 7,020 28.52%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 40,687 35,684 33,327 28,434 8,888 9,800 7,020 28.52%
NOSH 43,749 40,550 40,643 40,621 17,777 20,000 18,000 13.52%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.28% 11.69% 15.37% 11.33% 3.04% 12.68% -76.34% -
ROE 3.04% 7.62% 12.39% 8.17% 2.60% -56.92% -268.41% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 40.78 58.96 65.18 50.47 42.68 31.74 137.12 -15.90%
EPS 2.83 6.70 10.16 5.72 1.30 -27.89 -104.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.82 0.70 0.50 0.49 0.39 13.21%
Adjusted Per Share Value based on latest NOSH - 40,621
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.97 10.68 11.84 9.16 3.39 2.84 11.03 -4.53%
EPS 0.55 1.21 1.85 1.04 0.10 -2.49 -8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.1595 0.1489 0.1271 0.0397 0.0438 0.0314 28.50%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/02 31/12/01 26/12/00 -
Price 1.23 0.89 0.79 0.94 1.40 1.70 2.30 -
P/RPS 3.02 1.51 1.21 1.86 3.28 5.36 1.68 8.73%
P/EPS 43.50 13.28 7.77 16.44 107.74 -6.10 -2.20 -
EY 2.30 7.53 12.86 6.08 0.93 -16.41 -45.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.96 1.34 2.80 3.47 5.90 -19.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/08 09/02/07 27/02/06 28/02/05 26/02/03 27/02/02 28/02/01 -
Price 1.35 0.80 0.70 1.09 1.38 1.60 1.91 -
P/RPS 3.31 1.36 1.07 2.16 3.23 5.04 1.39 13.19%
P/EPS 47.75 11.94 6.89 19.07 106.20 -5.74 -1.82 -
EY 2.09 8.38 14.52 5.24 0.94 -17.43 -54.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.91 0.85 1.56 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