[MYTECH] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -35.89%
YoY- -732.53%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,737 20,471 18,177 14,226 9,991 7,960 7,588 101.83%
PBT 1,624 815 -1,041 -1,447 -1,093 -896 119 471.98%
Tax -731 -591 -439 -128 -66 -48 112 -
NP 893 224 -1,480 -1,575 -1,159 -944 231 146.51%
-
NP to SH 893 224 -1,480 -1,575 -1,159 -944 231 146.51%
-
Tax Rate 45.01% 72.52% - - - - -94.12% -
Total Cost 20,844 20,247 19,657 15,801 11,150 8,904 7,357 100.35%
-
Net Worth 27,041 18,891 18,796 5,389 5,749 6,477 8,888 110.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 27,041 18,891 18,796 5,389 5,749 6,477 8,888 110.10%
NOSH 40,360 28,623 27,241 17,966 17,967 17,992 17,777 72.82%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.11% 1.09% -8.14% -11.07% -11.60% -11.86% 3.04% -
ROE 3.30% 1.19% -7.87% -29.22% -20.16% -14.57% 2.60% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 53.86 71.52 66.73 79.18 55.61 44.24 42.68 16.79%
EPS 2.21 0.78 -5.43 -8.77 -6.45 -5.25 1.30 42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.69 0.30 0.32 0.36 0.50 21.56%
Adjusted Per Share Value based on latest NOSH - 17,966
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.71 9.15 8.12 6.36 4.46 3.56 3.39 101.81%
EPS 0.40 0.10 -0.66 -0.70 -0.52 -0.42 0.10 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1208 0.0844 0.084 0.0241 0.0257 0.0289 0.0397 110.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.45 1.59 1.02 1.26 1.25 1.29 1.40 -
P/RPS 2.69 2.22 1.53 1.59 2.25 2.92 3.28 -12.39%
P/EPS 65.53 203.17 -18.77 -14.37 -19.38 -24.59 107.74 -28.23%
EY 1.53 0.49 -5.33 -6.96 -5.16 -4.07 0.93 39.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.41 1.48 4.20 3.91 3.58 2.80 -15.90%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 28/05/04 26/02/04 27/11/03 26/08/03 07/07/03 26/02/03 -
Price 1.25 1.44 1.83 1.20 1.24 1.31 1.38 -
P/RPS 2.32 2.01 2.74 1.52 2.23 2.96 3.23 -19.81%
P/EPS 56.50 184.01 -33.68 -13.69 -19.22 -24.97 106.20 -34.36%
EY 1.77 0.54 -2.97 -7.31 -5.20 -4.01 0.94 52.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.18 2.65 4.00 3.88 3.64 2.76 -22.87%

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