[MYTECH] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 53.46%
YoY- 126.34%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 24,781 23,640 23,854 19,400 23,318 19,409 20,134 14.86%
PBT 5,648 5,726 6,030 5,304 3,696 3,381 2,904 55.87%
Tax -1,672 -1,745 -1,828 -1,248 -1,053 -1,312 -1,108 31.59%
NP 3,976 3,981 4,202 4,056 2,643 2,069 1,796 69.94%
-
NP to SH 3,923 4,052 4,184 4,056 2,643 2,069 1,796 68.42%
-
Tax Rate 29.60% 30.48% 30.32% 23.53% 28.49% 38.81% 38.15% -
Total Cost 20,805 19,658 19,652 15,344 20,675 17,340 18,338 8.78%
-
Net Worth 34,121 33,315 31,684 30,420 29,637 28,439 28,037 14.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 34,121 33,315 31,684 30,420 29,637 28,439 28,037 14.00%
NOSH 40,620 40,628 40,621 40,560 40,599 40,628 40,633 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.04% 16.84% 17.62% 20.91% 11.33% 10.66% 8.92% -
ROE 11.50% 12.16% 13.21% 13.33% 8.92% 7.28% 6.41% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 61.01 58.19 58.72 47.83 57.43 47.77 49.55 14.89%
EPS 9.65 9.97 10.30 10.00 6.51 5.09 4.42 68.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.78 0.75 0.73 0.70 0.69 14.02%
Adjusted Per Share Value based on latest NOSH - 40,560
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.07 10.56 10.66 8.67 10.42 8.67 9.00 14.81%
EPS 1.75 1.81 1.87 1.81 1.18 0.92 0.80 68.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1489 0.1416 0.1359 0.1324 0.1271 0.1253 14.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.79 1.08 1.02 1.00 0.94 1.21 -
P/RPS 1.13 1.36 1.84 2.13 1.74 1.97 2.44 -40.16%
P/EPS 7.14 7.92 10.49 10.20 15.36 18.46 27.38 -59.21%
EY 14.00 12.62 9.54 9.80 6.51 5.42 3.65 145.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 1.38 1.36 1.37 1.34 1.75 -39.70%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 25/11/05 26/07/05 31/05/05 28/02/05 23/11/04 -
Price 0.80 0.70 0.97 1.00 1.10 1.09 1.15 -
P/RPS 1.31 1.20 1.65 2.09 1.92 2.28 2.32 -31.70%
P/EPS 8.28 7.02 9.42 10.00 16.90 21.40 26.02 -53.42%
EY 12.07 14.25 10.62 10.00 5.92 4.67 3.84 114.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.85 1.24 1.33 1.51 1.56 1.67 -31.36%

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