[MYTECH] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 27.72%
YoY- 1079.91%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 23,640 23,854 19,400 23,318 19,409 20,134 20,236 10.88%
PBT 5,726 6,030 5,304 3,696 3,381 2,904 2,456 75.55%
Tax -1,745 -1,828 -1,248 -1,053 -1,312 -1,108 -664 90.10%
NP 3,981 4,202 4,056 2,643 2,069 1,796 1,792 70.00%
-
NP to SH 4,052 4,184 4,056 2,643 2,069 1,796 1,792 72.01%
-
Tax Rate 30.48% 30.32% 23.53% 28.49% 38.81% 38.15% 27.04% -
Total Cost 19,658 19,652 15,344 20,675 17,340 18,338 18,444 4.32%
-
Net Worth 33,315 31,684 30,420 29,637 28,439 28,037 27,041 14.88%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 33,315 31,684 30,420 29,637 28,439 28,037 27,041 14.88%
NOSH 40,628 40,621 40,560 40,599 40,628 40,633 40,360 0.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.84% 17.62% 20.91% 11.33% 10.66% 8.92% 8.86% -
ROE 12.16% 13.21% 13.33% 8.92% 7.28% 6.41% 6.63% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 58.19 58.72 47.83 57.43 47.77 49.55 50.14 10.40%
EPS 9.97 10.30 10.00 6.51 5.09 4.42 4.44 71.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.75 0.73 0.70 0.69 0.67 14.37%
Adjusted Per Share Value based on latest NOSH - 40,557
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.56 10.66 8.67 10.42 8.67 9.00 9.04 10.88%
EPS 1.81 1.87 1.81 1.18 0.92 0.80 0.80 72.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1416 0.1359 0.1324 0.1271 0.1253 0.1208 14.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 1.08 1.02 1.00 0.94 1.21 1.45 -
P/RPS 1.36 1.84 2.13 1.74 1.97 2.44 2.89 -39.41%
P/EPS 7.92 10.49 10.20 15.36 18.46 27.38 32.66 -61.01%
EY 12.62 9.54 9.80 6.51 5.42 3.65 3.06 156.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.38 1.36 1.37 1.34 1.75 2.16 -41.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 26/07/05 31/05/05 28/02/05 23/11/04 20/08/04 -
Price 0.70 0.97 1.00 1.10 1.09 1.15 1.25 -
P/RPS 1.20 1.65 2.09 1.92 2.28 2.32 2.49 -38.44%
P/EPS 7.02 9.42 10.00 16.90 21.40 26.02 28.15 -60.28%
EY 14.25 10.62 10.00 5.92 4.67 3.84 3.55 151.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.24 1.33 1.51 1.56 1.67 1.87 -40.79%

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