[MYTECH] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
25-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -7.36%
YoY- 15.18%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 26,316 23,908 24,528 25,358 24,781 26,491 25,178 2.99%
PBT 5,127 4,148 4,587 5,309 5,648 5,455 5,259 -1.68%
Tax -1,233 -1,354 -1,352 -1,624 -1,678 -1,384 -1,439 -9.79%
NP 3,894 2,794 3,235 3,685 3,970 4,071 3,820 1.28%
-
NP to SH 3,361 2,718 3,223 3,673 3,965 4,130 3,817 -8.13%
-
Tax Rate 24.05% 32.64% 29.47% 30.59% 29.71% 25.37% 27.36% -
Total Cost 22,422 21,114 21,293 21,673 20,811 22,420 21,358 3.29%
-
Net Worth 36,980 35,684 35,477 34,883 34,098 33,327 31,729 10.75%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 36,980 35,684 35,477 34,883 34,098 33,327 31,729 10.75%
NOSH 40,637 40,550 40,779 40,561 40,593 40,643 40,679 -0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.80% 11.69% 13.19% 14.53% 16.02% 15.37% 15.17% -
ROE 9.09% 7.62% 9.08% 10.53% 11.63% 12.39% 12.03% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 64.76 58.96 60.15 62.52 61.05 65.18 61.89 3.07%
EPS 8.27 6.70 7.90 9.06 9.77 10.16 9.38 -8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.87 0.86 0.84 0.82 0.78 10.83%
Adjusted Per Share Value based on latest NOSH - 40,561
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.76 10.68 10.96 11.33 11.07 11.84 11.25 3.00%
EPS 1.50 1.21 1.44 1.64 1.77 1.85 1.71 -8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1653 0.1595 0.1585 0.1559 0.1524 0.1489 0.1418 10.77%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.85 0.89 0.65 0.77 0.69 0.79 1.08 -
P/RPS 1.31 1.51 1.08 1.23 1.13 1.21 1.74 -17.25%
P/EPS 10.28 13.28 8.22 8.50 7.06 7.77 11.51 -7.26%
EY 9.73 7.53 12.16 11.76 14.16 12.86 8.69 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 0.75 0.90 0.82 0.96 1.38 -23.15%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 09/02/07 27/11/06 25/07/06 30/05/06 27/02/06 25/11/05 -
Price 1.05 0.80 0.86 0.65 0.80 0.70 0.97 -
P/RPS 1.62 1.36 1.43 1.04 1.31 1.07 1.57 2.11%
P/EPS 12.70 11.94 10.88 7.18 8.19 6.89 10.34 14.70%
EY 7.88 8.38 9.19 13.93 12.21 14.52 9.67 -12.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.91 0.99 0.76 0.95 0.85 1.24 -4.90%

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