[MYTECH] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 3.16%
YoY- 132.96%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,708 24,781 23,640 23,854 19,400 23,318 19,409 7.77%
PBT 3,948 5,648 5,726 6,030 5,304 3,696 3,381 10.92%
Tax -1,032 -1,672 -1,745 -1,828 -1,248 -1,053 -1,312 -14.82%
NP 2,916 3,976 3,981 4,202 4,056 2,643 2,069 25.78%
-
NP to SH 2,888 3,923 4,052 4,184 4,056 2,643 2,069 24.97%
-
Tax Rate 26.14% 29.60% 30.48% 30.32% 23.53% 28.49% 38.81% -
Total Cost 18,792 20,805 19,658 19,652 15,344 20,675 17,340 5.52%
-
Net Worth 34,883 34,121 33,315 31,684 30,420 29,637 28,439 14.62%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 34,883 34,121 33,315 31,684 30,420 29,637 28,439 14.62%
NOSH 40,561 40,620 40,628 40,621 40,560 40,599 40,628 -0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.43% 16.04% 16.84% 17.62% 20.91% 11.33% 10.66% -
ROE 8.28% 11.50% 12.16% 13.21% 13.33% 8.92% 7.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.52 61.01 58.19 58.72 47.83 57.43 47.77 7.89%
EPS 7.12 9.65 9.97 10.30 10.00 6.51 5.09 25.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.82 0.78 0.75 0.73 0.70 14.75%
Adjusted Per Share Value based on latest NOSH - 40,679
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.70 11.07 10.56 10.66 8.67 10.42 8.67 7.79%
EPS 1.29 1.75 1.81 1.87 1.81 1.18 0.92 25.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1525 0.1489 0.1416 0.1359 0.1324 0.1271 14.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.77 0.69 0.79 1.08 1.02 1.00 0.94 -
P/RPS 1.44 1.13 1.36 1.84 2.13 1.74 1.97 -18.90%
P/EPS 10.81 7.14 7.92 10.49 10.20 15.36 18.46 -30.07%
EY 9.25 14.00 12.62 9.54 9.80 6.51 5.42 42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.96 1.38 1.36 1.37 1.34 -23.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/07/06 30/05/06 27/02/06 25/11/05 26/07/05 31/05/05 28/02/05 -
Price 0.65 0.80 0.70 0.97 1.00 1.10 1.09 -
P/RPS 1.21 1.31 1.20 1.65 2.09 1.92 2.28 -34.52%
P/EPS 9.13 8.28 7.02 9.42 10.00 16.90 21.40 -43.41%
EY 10.95 12.07 14.25 10.62 10.00 5.92 4.67 76.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.95 0.85 1.24 1.33 1.51 1.56 -38.16%

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