[MTOUCHE] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.09%
YoY- -65.33%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 28,408 28,338 30,581 32,516 36,828 36,889 37,198 -16.46%
PBT 596 766 2,486 3,514 3,244 6,094 6,628 -79.95%
Tax -348 -850 -765 -834 -720 -1,712 0 -
NP 248 -84 1,721 2,680 2,524 4,382 6,628 -88.83%
-
NP to SH 112 107 1,872 2,724 2,592 4,245 6,680 -93.46%
-
Tax Rate 58.39% 110.97% 30.77% 23.73% 22.19% 28.09% 0.00% -
Total Cost 28,160 28,422 28,860 29,836 34,304 32,507 30,570 -5.33%
-
Net Worth 25,200 17,119 19,743 20,095 22,344 22,590 22,772 6.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 21 29 44 89 - - -
Div Payout % - 20.00% 1.56% 1.64% 3.45% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 25,200 17,119 19,743 20,095 22,344 22,590 22,772 6.99%
NOSH 280,000 213,999 219,375 223,278 223,448 225,904 227,727 14.78%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.87% -0.30% 5.63% 8.24% 6.85% 11.88% 17.82% -
ROE 0.44% 0.63% 9.48% 13.56% 11.60% 18.79% 29.33% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.15 13.24 13.94 14.56 16.48 16.33 16.33 -27.18%
EPS 0.04 0.05 0.85 1.22 1.16 1.87 2.93 -94.30%
DPS 0.00 0.01 0.01 0.02 0.04 0.00 0.00 -
NAPS 0.09 0.08 0.09 0.09 0.10 0.10 0.10 -6.78%
Adjusted Per Share Value based on latest NOSH - 223,125
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.07 3.06 3.30 3.51 3.97 3.98 4.01 -16.32%
EPS 0.01 0.01 0.20 0.29 0.28 0.46 0.72 -94.23%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0272 0.0185 0.0213 0.0217 0.0241 0.0244 0.0246 6.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.24 0.22 0.26 0.22 0.21 0.26 0.32 -
P/RPS 2.37 1.66 1.87 1.51 1.27 1.59 1.96 13.51%
P/EPS 600.00 440.00 30.47 18.03 18.10 13.84 10.91 1349.70%
EY 0.17 0.23 3.28 5.55 5.52 7.23 9.17 -93.01%
DY 0.00 0.05 0.05 0.09 0.19 0.00 0.00 -
P/NAPS 2.67 2.75 2.89 2.44 2.10 2.60 3.20 -11.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 26/11/12 -
Price 0.22 0.27 0.205 0.27 0.235 0.19 0.29 -
P/RPS 2.17 2.04 1.47 1.85 1.43 1.16 1.78 14.13%
P/EPS 550.00 540.00 24.02 22.13 20.26 10.11 9.89 1360.52%
EY 0.18 0.19 4.16 4.52 4.94 9.89 10.11 -93.19%
DY 0.00 0.04 0.07 0.07 0.17 0.00 0.00 -
P/NAPS 2.44 3.38 2.28 3.00 2.35 1.90 2.90 -10.88%

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