[MYTECH] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -148.53%
YoY- -94.12%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,637 10,646 9,995 9,205 9,432 8,651 8,621 15.05%
PBT -3,042 1,542 358 823 2,297 950 1,379 -
Tax 567 0 13 18 -39 -7 -36 -
NP -2,475 1,542 371 841 2,258 943 1,343 -
-
NP to SH -6,113 -250 -1,039 -396 816 173 552 -
-
Tax Rate - 0.00% -3.63% -2.19% 1.70% 0.74% 2.61% -
Total Cost 13,112 9,104 9,624 8,364 7,174 7,708 7,278 48.11%
-
Net Worth 24,172 29,537 28,642 28,642 29,089 29,537 29,984 -13.39%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 24,172 29,537 28,642 28,642 29,089 29,537 29,984 -13.39%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -23.27% 14.48% 3.71% 9.14% 23.94% 10.90% 15.58% -
ROE -25.29% -0.85% -3.63% -1.38% 2.81% 0.59% 1.84% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.76 23.79 22.33 20.57 21.08 19.33 19.26 15.04%
EPS -13.66 -0.56 -2.32 -0.88 1.82 0.39 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.66 0.64 0.64 0.65 0.66 0.67 -13.40%
Adjusted Per Share Value based on latest NOSH - 44,753
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.75 4.76 4.47 4.11 4.22 3.87 3.85 15.04%
EPS -2.73 -0.11 -0.46 -0.18 0.36 0.08 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.108 0.132 0.128 0.128 0.13 0.132 0.134 -13.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.415 0.42 0.445 0.46 0.43 0.48 0.46 -
P/RPS 1.75 1.77 1.99 2.24 2.04 2.48 2.39 -18.77%
P/EPS -3.04 -75.19 -19.17 -51.99 23.58 124.17 37.29 -
EY -32.91 -1.33 -5.22 -1.92 4.24 0.81 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 0.70 0.72 0.66 0.73 0.69 7.59%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 26/11/13 20/08/13 30/05/13 26/02/13 27/11/12 -
Price 0.45 0.415 0.42 0.465 0.51 0.44 0.55 -
P/RPS 1.89 1.74 1.88 2.26 2.42 2.28 2.86 -24.15%
P/EPS -3.30 -74.29 -18.09 -52.55 27.97 113.82 44.59 -
EY -30.35 -1.35 -5.53 -1.90 3.58 0.88 2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.63 0.66 0.73 0.78 0.67 0.82 0.81%

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