[MTOUCHE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 27.55%
YoY- 9723.53%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 16,258 9,207 36,889 27,899 19,606 10,039 43,754 -48.34%
PBT 1,757 811 6,094 4,971 3,836 1,272 -3,991 -
Tax -417 -180 -1,712 0 0 0 -320 19.32%
NP 1,340 631 4,382 4,971 3,836 1,272 -4,311 -
-
NP to SH 1,362 648 4,245 5,010 3,928 1,218 -4,407 -
-
Tax Rate 23.73% 22.19% 28.09% 0.00% 0.00% 0.00% - -
Total Cost 14,918 8,576 32,507 22,928 15,770 8,767 48,065 -54.19%
-
Net Worth 20,095 22,344 22,590 22,772 25,120 21,000 20,458 -1.18%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 22 22 - - - - - -
Div Payout % 1.64% 3.45% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 20,095 22,344 22,590 22,772 25,120 21,000 20,458 -1.18%
NOSH 223,278 223,448 225,904 227,727 228,372 210,000 227,317 -1.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.24% 6.85% 11.88% 17.82% 19.57% 12.67% -9.85% -
ROE 6.78% 2.90% 18.79% 22.00% 15.64% 5.80% -21.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.28 4.12 16.33 12.25 8.59 4.78 19.25 -47.73%
EPS 0.61 0.29 1.87 2.20 1.72 0.58 -1.94 -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.11 0.10 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 225,625
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.75 0.99 3.98 3.01 2.12 1.08 4.72 -48.42%
EPS 0.15 0.07 0.46 0.54 0.42 0.13 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0241 0.0244 0.0246 0.0271 0.0227 0.0221 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.22 0.21 0.26 0.32 0.43 0.43 0.25 -
P/RPS 3.02 5.10 1.59 2.61 5.01 8.99 1.30 75.49%
P/EPS 36.07 72.41 13.84 14.55 25.00 74.14 -12.90 -
EY 2.77 1.38 7.23 6.88 4.00 1.35 -7.75 -
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.10 2.60 3.20 3.91 4.30 2.78 -8.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 27/05/13 25/02/13 26/11/12 17/08/12 18/05/12 20/02/12 -
Price 0.27 0.235 0.19 0.29 0.42 0.41 0.38 -
P/RPS 3.71 5.70 1.16 2.37 4.89 8.58 1.97 52.55%
P/EPS 44.26 81.03 10.11 13.18 24.42 70.69 -19.60 -
EY 2.26 1.23 9.89 7.59 4.10 1.41 -5.10 -
DY 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.35 1.90 2.90 3.82 4.10 4.22 -20.36%

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