[MYTECH] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -13.02%
YoY- 666.11%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 9,074 11,108 10,204 10,590 10,668 12,732 10,494 -9.22%
PBT 2,618 4,812 3,055 3,582 3,062 3,508 -3,042 -
Tax -10 -20 -100 -72 -98 -96 566 -
NP 2,608 4,792 2,955 3,510 2,964 3,412 -2,476 -
-
NP to SH 1,442 2,584 3,148 4,076 4,686 8,244 -6,114 -
-
Tax Rate 0.38% 0.42% 3.27% 2.01% 3.20% 2.74% - -
Total Cost 6,466 6,316 7,249 7,080 7,704 9,320 12,970 -37.10%
-
Net Worth 32,222 30,432 29,089 28,194 26,852 26,404 24,166 21.12%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 32,222 30,432 29,089 28,194 26,852 26,404 24,166 21.12%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 28.74% 43.14% 28.96% 33.15% 27.78% 26.80% -23.59% -
ROE 4.48% 8.49% 10.82% 14.46% 17.45% 31.22% -25.30% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.28 24.82 22.80 23.66 23.84 28.45 23.45 -9.22%
EPS 3.22 5.76 7.03 9.11 10.48 18.44 -13.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.68 0.65 0.63 0.60 0.59 0.54 21.12%
Adjusted Per Share Value based on latest NOSH - 44,753
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.06 4.96 4.56 4.73 4.77 5.69 4.69 -9.16%
EPS 0.64 1.15 1.41 1.82 2.09 3.68 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.144 0.136 0.13 0.126 0.12 0.118 0.108 21.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.545 0.47 0.47 0.465 0.43 0.50 0.415 -
P/RPS 2.69 1.89 2.06 1.96 1.80 1.76 1.77 32.15%
P/EPS 16.91 8.14 6.68 5.11 4.11 2.71 -3.04 -
EY 5.91 12.28 14.97 19.59 24.35 36.84 -32.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.72 0.74 0.72 0.85 0.77 -0.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 24/08/15 28/05/15 11/02/15 25/11/14 26/08/14 28/05/14 -
Price 0.52 0.455 0.47 0.48 0.49 0.43 0.45 -
P/RPS 2.56 1.83 2.06 2.03 2.06 1.51 1.92 21.12%
P/EPS 16.14 7.88 6.68 5.27 4.68 2.33 -3.29 -
EY 6.20 12.69 14.97 18.97 21.37 42.84 -30.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.72 0.76 0.82 0.73 0.83 -9.03%

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