[MTOUCHE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.08%
YoY- -71.98%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,665 7,102 28,338 22,936 16,258 9,207 36,889 -46.02%
PBT -1,575 149 766 1,865 1,757 811 6,094 -
Tax -125 -87 -850 -574 -417 -180 -1,712 -82.61%
NP -1,700 62 -84 1,291 1,340 631 4,382 -
-
NP to SH -1,566 28 107 1,404 1,362 648 4,245 -
-
Tax Rate - 58.39% 110.97% 30.78% 23.73% 22.19% 28.09% -
Total Cost 16,365 7,040 28,422 21,645 14,918 8,576 32,507 -36.79%
-
Net Worth 17,161 25,200 17,119 19,743 20,095 22,344 22,590 -16.78%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 21 21 22 22 - -
Div Payout % - - 20.00% 1.56% 1.64% 3.45% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,161 25,200 17,119 19,743 20,095 22,344 22,590 -16.78%
NOSH 214,520 280,000 213,999 219,375 223,278 223,448 225,904 -3.39%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -11.59% 0.87% -0.30% 5.63% 8.24% 6.85% 11.88% -
ROE -9.13% 0.11% 0.63% 7.11% 6.78% 2.90% 18.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.84 2.54 13.24 10.46 7.28 4.12 16.33 -44.10%
EPS -0.73 0.01 0.05 0.64 0.61 0.29 1.87 -
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.08 0.09 0.08 0.09 0.09 0.10 0.10 -13.85%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.59 0.77 3.06 2.48 1.76 1.00 3.99 -45.93%
EPS -0.17 0.00 0.01 0.15 0.15 0.07 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0273 0.0185 0.0214 0.0217 0.0242 0.0244 -16.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.25 0.24 0.22 0.26 0.22 0.21 0.26 -
P/RPS 3.66 9.46 1.66 2.49 3.02 5.10 1.59 74.60%
P/EPS -34.25 2,400.00 440.00 40.63 36.07 72.41 13.84 -
EY -2.92 0.04 0.23 2.46 2.77 1.38 7.23 -
DY 0.00 0.00 0.05 0.04 0.05 0.05 0.00 -
P/NAPS 3.13 2.67 2.75 2.89 2.44 2.10 2.60 13.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 -
Price 0.24 0.22 0.27 0.205 0.27 0.235 0.19 -
P/RPS 3.51 8.67 2.04 1.96 3.71 5.70 1.16 109.62%
P/EPS -32.88 2,200.00 540.00 32.03 44.26 81.03 10.11 -
EY -3.04 0.05 0.19 3.12 2.26 1.23 9.89 -
DY 0.00 0.00 0.04 0.05 0.04 0.04 0.00 -
P/NAPS 3.00 2.44 3.38 2.28 3.00 2.35 1.90 35.70%

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