[MYTECH] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 8.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 24,528 25,358 24,781 26,491 25,178 24,192 24,401 0.34%
PBT 4,587 5,309 5,648 5,455 5,259 4,408 3,696 15.47%
Tax -1,352 -1,624 -1,678 -1,384 -1,439 -1,219 -1,073 16.64%
NP 3,235 3,685 3,970 4,071 3,820 3,189 2,623 14.99%
-
NP to SH 3,223 3,673 3,965 4,130 3,817 3,189 2,623 14.70%
-
Tax Rate 29.47% 30.59% 29.71% 25.37% 27.36% 27.65% 29.03% -
Total Cost 21,293 21,673 20,811 22,420 21,358 21,003 21,778 -1.48%
-
Net Worth 35,477 34,883 34,098 33,327 31,729 30,420 29,607 12.80%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 35,477 34,883 34,098 33,327 31,729 30,420 29,607 12.80%
NOSH 40,779 40,561 40,593 40,643 40,679 40,560 40,557 0.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.19% 14.53% 16.02% 15.37% 15.17% 13.18% 10.75% -
ROE 9.08% 10.53% 11.63% 12.39% 12.03% 10.48% 8.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 60.15 62.52 61.05 65.18 61.89 59.64 60.16 -0.01%
EPS 7.90 9.06 9.77 10.16 9.38 7.86 6.47 14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.86 0.84 0.82 0.78 0.75 0.73 12.39%
Adjusted Per Share Value based on latest NOSH - 40,643
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.96 11.33 11.07 11.84 11.25 10.81 10.90 0.36%
EPS 1.44 1.64 1.77 1.85 1.71 1.43 1.17 14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.1559 0.1524 0.1489 0.1418 0.1359 0.1323 12.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.77 0.69 0.79 1.08 1.02 1.00 -
P/RPS 1.08 1.23 1.13 1.21 1.74 1.71 1.66 -24.89%
P/EPS 8.22 8.50 7.06 7.77 11.51 12.97 15.46 -34.34%
EY 12.16 11.76 14.16 12.86 8.69 7.71 6.47 52.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.82 0.96 1.38 1.36 1.37 -33.05%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 25/07/06 30/05/06 27/02/06 25/11/05 26/07/05 31/05/05 -
Price 0.86 0.65 0.80 0.70 0.97 1.00 1.10 -
P/RPS 1.43 1.04 1.31 1.07 1.57 1.68 1.83 -15.14%
P/EPS 10.88 7.18 8.19 6.89 10.34 12.72 17.01 -25.74%
EY 9.19 13.93 12.21 14.52 9.67 7.86 5.88 34.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.76 0.95 0.85 1.24 1.33 1.51 -24.51%

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