[MTOUCHE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.73%
YoY- -46.8%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 28,338 22,936 16,258 9,207 36,889 27,899 19,606 27.75%
PBT 766 1,865 1,757 811 6,094 4,971 3,836 -65.73%
Tax -850 -574 -417 -180 -1,712 0 0 -
NP -84 1,291 1,340 631 4,382 4,971 3,836 -
-
NP to SH 107 1,404 1,362 648 4,245 5,010 3,928 -90.88%
-
Tax Rate 110.97% 30.78% 23.73% 22.19% 28.09% 0.00% 0.00% -
Total Cost 28,422 21,645 14,918 8,576 32,507 22,928 15,770 47.93%
-
Net Worth 17,119 19,743 20,095 22,344 22,590 22,772 25,120 -22.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 21 21 22 22 - - - -
Div Payout % 20.00% 1.56% 1.64% 3.45% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 17,119 19,743 20,095 22,344 22,590 22,772 25,120 -22.50%
NOSH 213,999 219,375 223,278 223,448 225,904 227,727 228,372 -4.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.30% 5.63% 8.24% 6.85% 11.88% 17.82% 19.57% -
ROE 0.63% 7.11% 6.78% 2.90% 18.79% 22.00% 15.64% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.24 10.46 7.28 4.12 16.33 12.25 8.59 33.32%
EPS 0.05 0.64 0.61 0.29 1.87 2.20 1.72 -90.48%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.10 0.10 0.10 0.11 -19.08%
Adjusted Per Share Value based on latest NOSH - 223,448
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.06 2.48 1.76 1.00 3.99 3.02 2.12 27.63%
EPS 0.01 0.15 0.15 0.07 0.46 0.54 0.42 -91.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0214 0.0217 0.0242 0.0244 0.0246 0.0272 -22.60%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.26 0.22 0.21 0.26 0.32 0.43 -
P/RPS 1.66 2.49 3.02 5.10 1.59 2.61 5.01 -52.02%
P/EPS 440.00 40.63 36.07 72.41 13.84 14.55 25.00 573.08%
EY 0.23 2.46 2.77 1.38 7.23 6.88 4.00 -85.02%
DY 0.05 0.04 0.05 0.05 0.00 0.00 0.00 -
P/NAPS 2.75 2.89 2.44 2.10 2.60 3.20 3.91 -20.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 27/08/13 27/05/13 25/02/13 26/11/12 17/08/12 -
Price 0.27 0.205 0.27 0.235 0.19 0.29 0.42 -
P/RPS 2.04 1.96 3.71 5.70 1.16 2.37 4.89 -44.07%
P/EPS 540.00 32.03 44.26 81.03 10.11 13.18 24.42 683.39%
EY 0.19 3.12 2.26 1.23 9.89 7.59 4.10 -87.02%
DY 0.04 0.05 0.04 0.04 0.00 0.00 0.00 -
P/NAPS 3.38 2.28 3.00 2.35 1.90 2.90 3.82 -7.81%

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