[MYTECH] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 97.87%
YoY- 212.19%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,192 24,401 20,503 21,671 21,737 20,471 18,177 21.01%
PBT 4,408 3,696 3,490 2,814 1,624 815 -1,041 -
Tax -1,219 -1,073 -1,168 -1,047 -731 -591 -439 97.68%
NP 3,189 2,623 2,322 1,767 893 224 -1,480 -
-
NP to SH 3,189 2,623 2,322 1,767 893 224 -1,480 -
-
Tax Rate 27.65% 29.03% 33.47% 37.21% 45.01% 72.52% - -
Total Cost 21,003 21,778 18,181 19,904 20,844 20,247 19,657 4.51%
-
Net Worth 30,420 29,607 28,434 27,972 27,041 18,891 18,796 37.88%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 30,420 29,607 28,434 27,972 27,041 18,891 18,796 37.88%
NOSH 40,560 40,557 40,621 40,540 40,360 28,623 27,241 30.42%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.18% 10.75% 11.33% 8.15% 4.11% 1.09% -8.14% -
ROE 10.48% 8.86% 8.17% 6.32% 3.30% 1.19% -7.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 59.64 60.16 50.47 53.46 53.86 71.52 66.73 -7.22%
EPS 7.86 6.47 5.72 4.36 2.21 0.78 -5.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.70 0.69 0.67 0.66 0.69 5.72%
Adjusted Per Share Value based on latest NOSH - 40,540
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.81 10.90 9.16 9.68 9.71 9.15 8.12 21.03%
EPS 1.43 1.17 1.04 0.79 0.40 0.10 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.1323 0.1271 0.125 0.1208 0.0844 0.084 37.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.02 1.00 0.94 1.21 1.45 1.59 1.02 -
P/RPS 1.71 1.66 1.86 2.26 2.69 2.22 1.53 7.70%
P/EPS 12.97 15.46 16.44 27.76 65.53 203.17 -18.77 -
EY 7.71 6.47 6.08 3.60 1.53 0.49 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.37 1.34 1.75 2.16 2.41 1.48 -5.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/07/05 31/05/05 28/02/05 23/11/04 20/08/04 28/05/04 26/02/04 -
Price 1.00 1.10 1.09 1.15 1.25 1.44 1.83 -
P/RPS 1.68 1.83 2.16 2.15 2.32 2.01 2.74 -27.84%
P/EPS 12.72 17.01 19.07 26.38 56.50 184.01 -33.68 -
EY 7.86 5.88 5.24 3.79 1.77 0.54 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.51 1.56 1.67 1.87 2.18 2.65 -36.87%

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