[MTOUCHE] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 210.55%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,889 37,198 39,212 40,156 43,754 45,193 47,030 -14.88%
PBT 6,094 6,628 7,672 5,088 -3,991 284 6,134 -0.43%
Tax -1,712 0 0 0 -320 -26 0 -
NP 4,382 6,628 7,672 5,088 -4,311 257 6,134 -20.00%
-
NP to SH 4,245 6,680 7,856 4,872 -4,407 68 6,276 -22.85%
-
Tax Rate 28.09% 0.00% 0.00% 0.00% - 9.15% 0.00% -
Total Cost 32,507 30,570 31,540 35,068 48,065 44,936 40,896 -14.13%
-
Net Worth 22,590 22,772 25,120 21,000 20,458 33,150 31,834 -20.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 22,590 22,772 25,120 21,000 20,458 33,150 31,834 -20.35%
NOSH 225,904 227,727 228,372 210,000 227,317 255,000 227,391 -0.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.88% 17.82% 19.57% 12.67% -9.85% 0.57% 13.04% -
ROE 18.79% 29.33% 31.27% 23.20% -21.54% 0.21% 19.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.33 16.33 17.17 19.12 19.25 17.72 20.68 -14.50%
EPS 1.87 2.93 3.44 2.32 -1.94 0.03 2.76 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.10 0.09 0.13 0.14 -20.01%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.98 4.01 4.23 4.33 4.72 4.88 5.07 -14.84%
EPS 0.46 0.72 0.85 0.53 -0.48 0.01 0.68 -22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0246 0.0271 0.0227 0.0221 0.0358 0.0344 -20.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.26 0.32 0.43 0.43 0.25 0.16 0.18 -
P/RPS 1.59 1.96 2.50 2.25 1.30 0.90 0.87 49.20%
P/EPS 13.84 10.91 12.50 18.53 -12.90 600.00 6.52 64.79%
EY 7.23 9.17 8.00 5.40 -7.75 0.17 15.33 -39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.20 3.91 4.30 2.78 1.23 1.29 59.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 17/08/12 18/05/12 20/02/12 16/11/11 18/08/11 -
Price 0.19 0.29 0.42 0.41 0.38 0.29 0.19 -
P/RPS 1.16 1.78 2.45 2.14 1.97 1.64 0.92 16.62%
P/EPS 10.11 9.89 12.21 17.67 -19.60 1,087.50 6.88 29.10%
EY 9.89 10.11 8.19 5.66 -5.10 0.09 14.53 -22.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.90 3.82 4.10 4.22 2.23 1.36 24.84%

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