[MTOUCHE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 61.25%
YoY- 25.18%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 36,828 36,889 37,198 39,212 40,156 43,754 45,193 -12.74%
PBT 3,244 6,094 6,628 7,672 5,088 -3,991 284 406.44%
Tax -720 -1,712 0 0 0 -320 -26 813.47%
NP 2,524 4,382 6,628 7,672 5,088 -4,311 257 357.96%
-
NP to SH 2,592 4,245 6,680 7,856 4,872 -4,407 68 1030.11%
-
Tax Rate 22.19% 28.09% 0.00% 0.00% 0.00% - 9.15% -
Total Cost 34,304 32,507 30,570 31,540 35,068 48,065 44,936 -16.45%
-
Net Worth 22,344 22,590 22,772 25,120 21,000 20,458 33,150 -23.10%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 89 - - - - - - -
Div Payout % 3.45% - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 22,344 22,590 22,772 25,120 21,000 20,458 33,150 -23.10%
NOSH 223,448 225,904 227,727 228,372 210,000 227,317 255,000 -8.42%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.85% 11.88% 17.82% 19.57% 12.67% -9.85% 0.57% -
ROE 11.60% 18.79% 29.33% 31.27% 23.20% -21.54% 0.21% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.48 16.33 16.33 17.17 19.12 19.25 17.72 -4.71%
EPS 1.16 1.87 2.93 3.44 2.32 -1.94 0.03 1040.92%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.10 0.09 0.13 -16.03%
Adjusted Per Share Value based on latest NOSH - 229,473
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.98 3.99 4.02 4.24 4.34 4.73 4.89 -12.81%
EPS 0.28 0.46 0.72 0.85 0.53 -0.48 0.01 820.22%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0244 0.0246 0.0272 0.0227 0.0221 0.0358 -22.95%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.21 0.26 0.32 0.43 0.43 0.25 0.16 -
P/RPS 1.27 1.59 1.96 2.50 2.25 1.30 0.90 25.78%
P/EPS 18.10 13.84 10.91 12.50 18.53 -12.90 600.00 -90.28%
EY 5.52 7.23 9.17 8.00 5.40 -7.75 0.17 915.64%
DY 0.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.60 3.20 3.91 4.30 2.78 1.23 42.80%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 26/11/12 17/08/12 18/05/12 20/02/12 16/11/11 -
Price 0.235 0.19 0.29 0.42 0.41 0.38 0.29 -
P/RPS 1.43 1.16 1.78 2.45 2.14 1.97 1.64 -8.72%
P/EPS 20.26 10.11 9.89 12.21 17.67 -19.60 1,087.50 -92.95%
EY 4.94 9.89 10.11 8.19 5.66 -5.10 0.09 1340.78%
DY 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.90 2.90 3.82 4.10 4.22 2.23 3.55%

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