[MTOUCHE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[MTOUCHE] MTOUCHE TECHNOLOGY BHD

Announcement Date

16-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -17.77%

YoY- -68.03%

Quarter Report

mtouche Q3 2007 Interim Financial Report.pdf

Latest QR

Upcoming QR

MTOUCHE's Result

MTOUCHE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	36,168	36,764	45,199	51,070	52,294	49,140	53,330	-22.82%
YoY %	-1.62%	-18.66%	-11.50%	-2.34%	6.42%	-7.86%	-	-
Horiz. %	67.82%	68.94%	84.75%	95.76%	98.06%	92.14%	100.00%	-
PBT	-9,678	-18,748	-13,277	7,344	8,856	13,616	24,778	-
YoY %	48.38%	-41.21%	-280.79%	-17.07%	-34.96%	-45.05%	-	-
Horiz. %	-39.06%	-75.66%	-53.58%	29.64%	35.74%	54.95%	100.00%	-
Tax	-1,216	-1,896	756	-330	-142	-392	-296	156.72%
YoY %	35.86%	-350.79%	329.09%	-132.39%	63.78%	-32.43%	-	-
Horiz. %	410.81%	640.54%	-255.41%	111.49%	47.97%	132.43%	100.00%	-
NP	-10,894	-20,644	-12,521	7,013	8,714	13,224	24,482	-
YoY %	47.23%	-64.88%	-278.54%	-19.52%	-34.10%	-45.98%	-	-
Horiz. %	-44.50%	-84.32%	-51.14%	28.65%	35.59%	54.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,290	-20,636	-10,405	7,201	8,758	12,832	20,628	-
YoY %	50.14%	-98.33%	-244.49%	-17.78%	-31.75%	-37.79%	-	-
Horiz. %	-49.88%	-100.04%	-50.44%	34.91%	42.46%	62.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	4.49%	1.60%	2.88%	1.19%	-
YoY %	-	-	-	180.62%	-44.44%	142.02%	-	-
Horiz. %	-	-	-	377.31%	134.45%	242.02%	100.00%	-
Total Cost	47,062	57,408	57,720	44,057	43,580	35,916	28,848	38.62%
YoY %	-18.02%	-0.54%	31.01%	1.09%	21.34%	24.50%	-	-
Horiz. %	163.14%	199.00%	200.08%	152.72%	151.07%	124.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,246	97,038	66,883	81,915	83,018	82,491	74,466	20.31%
YoY %	1.24%	45.09%	-18.35%	-1.33%	0.64%	10.78%	-	-
Horiz. %	131.93%	130.31%	89.82%	110.00%	111.48%	110.78%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	98,246	97,038	66,883	81,915	83,018	82,491	74,466	20.31%
YoY %	1.24%	45.09%	-18.35%	-1.33%	0.64%	10.78%	-	-
Horiz. %	131.93%	130.31%	89.82%	110.00%	111.48%	110.78%	100.00%	-
NOSH	129,271	122,833	90,382	90,016	91,229	91,657	85,593	31.66%
YoY %	5.24%	35.90%	0.41%	-1.33%	-0.47%	7.08%	-	-
Horiz. %	151.03%	143.51%	105.60%	105.17%	106.58%	107.08%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	-30.12%	-56.15%	-27.70%	13.73%	16.66%	26.91%	45.91%	-
YoY %	46.36%	-102.71%	-301.75%	-17.59%	-38.09%	-41.39%	-	-
Horiz. %	-65.61%	-122.30%	-60.34%	29.91%	36.29%	58.61%	100.00%	-
ROE	-10.47%	-21.27%	-15.56%	8.79%	10.55%	15.56%	27.70%	-
YoY %	50.78%	-36.70%	-277.02%	-16.68%	-32.20%	-43.83%	-	-
Horiz. %	-37.80%	-76.79%	-56.17%	31.73%	38.09%	56.17%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	27.98	29.93	50.01	56.73	57.32	53.61	62.31	-41.38%
YoY %	-6.52%	-40.15%	-11.85%	-1.03%	6.92%	-13.96%	-	-
Horiz. %	44.90%	48.03%	80.26%	91.04%	91.99%	86.04%	100.00%	-
EPS	-7.96	-16.80	-11.50	8.00	9.60	14.00	24.10	-
YoY %	52.62%	-46.09%	-243.75%	-16.67%	-31.43%	-41.91%	-	-
Horiz. %	-33.03%	-69.71%	-47.72%	33.20%	39.83%	58.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.76	0.79	0.74	0.91	0.91	0.90	0.87	-8.62%
YoY %	-3.80%	6.76%	-18.68%	0.00%	1.11%	3.45%	-	-
Horiz. %	87.36%	90.80%	85.06%	104.60%	104.60%	103.45%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 92,909
RPS	3.90	3.97	4.88	5.51	5.64	5.30	5.75	-22.82%
YoY %	-1.76%	-18.65%	-11.43%	-2.30%	6.42%	-7.83%	-	-
Horiz. %	67.83%	69.04%	84.87%	95.83%	98.09%	92.17%	100.00%	-
EPS	-1.11	-2.23	-1.12	0.78	0.95	1.38	2.23	-
YoY %	50.22%	-99.11%	-243.59%	-17.89%	-31.16%	-38.12%	-	-
Horiz. %	-49.78%	-100.00%	-50.22%	34.98%	42.60%	61.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.106	0.1047	0.0722	0.0884	0.0896	0.089	0.0804	20.25%
YoY %	1.24%	45.01%	-18.33%	-1.34%	0.67%	10.70%	-	-
Horiz. %	131.84%	130.22%	89.80%	109.95%	111.44%	110.70%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.22	0.23	0.80	1.15	1.90	2.68	3.64	-
P/RPS	0.79	0.77	1.60	2.03	3.31	5.00	5.84	-73.68%
YoY %	2.60%	-51.88%	-21.18%	-38.67%	-33.80%	-14.38%	-	-
Horiz. %	13.53%	13.18%	27.40%	34.76%	56.68%	85.62%	100.00%	-
P/EPS	-2.76	-1.37	-6.95	14.38	19.79	19.14	15.10	-
YoY %	-101.46%	80.29%	-148.33%	-27.34%	3.40%	26.75%	-	-
Horiz. %	-18.28%	-9.07%	-46.03%	95.23%	131.06%	126.75%	100.00%	-
EY	-36.18	-73.04	-14.39	6.96	5.05	5.22	6.62	-
YoY %	50.47%	-407.57%	-306.75%	37.82%	-3.26%	-21.15%	-	-
Horiz. %	-546.53%	-1,103.32%	-217.37%	105.14%	76.28%	78.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.29	1.08	1.26	2.09	2.98	4.18	-83.14%
YoY %	0.00%	-73.15%	-14.29%	-39.71%	-29.87%	-28.71%	-	-
Horiz. %	6.94%	6.94%	25.84%	30.14%	50.00%	71.29%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	21/08/08	16/05/08	19/02/08	16/11/07	17/08/07	18/05/07	16/02/07	-
Price	0.40	0.31	0.54	0.93	1.14	2.07	3.36	-
P/RPS	1.43	1.04	1.08	1.64	1.99	3.86	5.39	-58.74%
YoY %	37.50%	-3.70%	-34.15%	-17.59%	-48.45%	-28.39%	-	-
Horiz. %	26.53%	19.29%	20.04%	30.43%	36.92%	71.61%	100.00%	-
P/EPS	-5.03	-1.85	-4.69	11.63	11.87	14.79	13.94	-
YoY %	-171.89%	60.55%	-140.33%	-2.02%	-19.74%	6.10%	-	-
Horiz. %	-36.08%	-13.27%	-33.64%	83.43%	85.15%	106.10%	100.00%	-
EY	-19.90	-54.19	-21.32	8.60	8.42	6.76	7.17	-
YoY %	63.28%	-154.17%	-347.91%	2.14%	24.56%	-5.72%	-	-
Horiz. %	-277.55%	-755.79%	-297.35%	119.94%	117.43%	94.28%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.39	0.73	1.02	1.25	2.30	3.86	-73.41%
YoY %	35.90%	-46.58%	-28.43%	-18.40%	-45.65%	-40.41%	-	-
Horiz. %	13.73%	10.10%	18.91%	26.42%	32.38%	59.59%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos