[MYTECH] QoQ Quarter Result on 30-Jun-2002 [#1]

Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -102.3%
YoY- -114.29%
Quarter Report
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,569 1,707 1,922 1,762 2,197 1,696 1,674 33.08%
PBT -902 2 2 2 113 7 348 -
Tax -12 -18 -10 -2 148 -5 413 -
NP -914 -16 -8 0 261 2 761 -
-
NP to SH -914 -16 -8 -6 261 2 761 -
-
Tax Rate - 900.00% 500.00% 100.00% -130.97% 71.43% -118.68% -
Total Cost 3,483 1,723 1,930 1,762 1,936 1,694 913 144.34%
-
Net Worth 6,477 8,888 10,000 10,000 8,999 9,800 8,815 -18.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 6,477 8,888 10,000 10,000 8,999 9,800 8,815 -18.58%
NOSH 17,992 17,777 20,000 20,000 17,999 20,000 17,990 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -35.58% -0.94% -0.42% 0.00% 11.88% 0.12% 45.46% -
ROE -14.11% -0.18% -0.08% -0.06% 2.90% 0.02% 8.63% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.28 9.60 9.61 8.81 12.21 8.48 9.30 33.13%
EPS -5.08 -0.09 -0.04 -0.03 1.45 0.01 4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.50 0.50 0.50 0.50 0.49 0.49 -18.59%
Adjusted Per Share Value based on latest NOSH - 20,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.15 0.76 0.86 0.79 0.98 0.76 0.75 33.00%
EPS -0.41 -0.01 0.00 0.00 0.12 0.00 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0397 0.0447 0.0447 0.0402 0.0438 0.0394 -18.68%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.29 1.40 1.98 1.98 1.50 1.70 1.55 -
P/RPS 9.03 14.58 20.60 22.47 12.29 20.05 16.66 -33.54%
P/EPS -25.39 -1,555.56 -4,950.00 -6,600.00 103.45 17,000.00 36.64 -
EY -3.94 -0.06 -0.02 -0.02 0.97 0.01 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.80 3.96 3.96 3.00 3.47 3.16 8.68%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 07/07/03 26/02/03 29/11/02 21/08/02 03/05/02 27/02/02 30/11/01 -
Price 1.31 1.38 1.76 1.93 2.49 1.60 1.62 -
P/RPS 9.17 14.37 18.31 21.91 20.40 18.87 17.41 -34.80%
P/EPS -25.79 -1,533.33 -4,400.00 -6,433.33 171.72 16,000.00 38.30 -
EY -3.88 -0.07 -0.02 -0.02 0.58 0.01 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.76 3.52 3.86 4.98 3.27 3.31 6.54%

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