[MTOUCHE] QoQ TTM 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- 115.26%
YoY- 263.8%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,541 36,056 36,888 37,757 39,843 42,160 43,753 -16.25%
PBT 4,018 5,636 6,097 766 -3,224 -3,873 -3,992 -
Tax -2,129 -1,892 -1,712 -300 -320 -320 -320 254.14%
NP 1,889 3,744 4,385 466 -3,544 -4,193 -4,312 -
-
NP to SH 1,682 3,584 4,248 552 -3,618 -4,241 -4,747 -
-
Tax Rate 52.99% 33.57% 28.08% 39.16% - - - -
Total Cost 31,652 32,312 32,503 37,291 43,387 46,353 48,065 -24.32%
-
Net Worth 20,081 22,344 22,441 22,562 25,242 21,000 20,388 -1.00%
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 % 1.33% 0.62% - - - - - -
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 20,081 22,344 22,441 22,562 25,242 21,000 20,388 -1.00%
NOSH 223,125 223,448 224,411 225,625 229,473 210,000 226,538 -1.00%
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 5.63% 10.38% 11.89% 1.23% -8.89% -9.95% -9.86% -
ROE 8.38% 16.04% 18.93% 2.45% -14.33% -20.20% -23.28% -
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 15.03 16.14 16.44 16.73 17.36 20.08 19.31 -15.39%
EPS 0.75 1.60 1.89 0.24 -1.58 -2.02 -2.10 -
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 3.62 3.89 3.98 4.07 4.30 4.55 4.72 -16.22%
EPS 0.18 0.39 0.46 0.06 -0.39 -0.46 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0217 0.0241 0.0242 0.0243 0.0272 0.0227 0.022 -0.91%
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 1.46 1.30 1.58 1.91 2.48 2.14 1.29 8.61%
P/EPS 29.18 13.09 13.74 130.80 -27.27 -21.29 -11.93 -
EY 3.43 7.64 7.28 0.76 -3.67 -4.70 -8.38 -
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 1.80 1.46 1.16 1.73 2.42 2.04 1.97 -5.84%
P/EPS 35.82 14.65 10.04 118.53 -26.64 -20.30 -18.13 -
EY 2.79 6.83 9.96 0.84 -3.75 -4.93 -5.51 -
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