[MYTECH] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
09-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -15.67%
YoY- -34.19%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 20,761 24,698 26,316 23,908 24,528 25,358 24,781 -11.12%
PBT 3,424 4,839 5,127 4,148 4,587 5,309 5,648 -28.34%
Tax -946 -1,115 -1,233 -1,354 -1,352 -1,624 -1,678 -31.73%
NP 2,478 3,724 3,894 2,794 3,235 3,685 3,970 -26.94%
-
NP to SH 1,924 3,059 3,361 2,718 3,223 3,673 3,965 -38.22%
-
Tax Rate 27.63% 23.04% 24.05% 32.64% 29.47% 30.59% 29.71% -
Total Cost 18,283 20,974 22,422 21,114 21,293 21,673 20,811 -8.26%
-
Net Worth 40,647 38,330 36,980 35,684 35,477 34,883 34,098 12.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,647 38,330 36,980 35,684 35,477 34,883 34,098 12.41%
NOSH 43,706 40,776 40,637 40,550 40,779 40,561 40,593 5.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.94% 15.08% 14.80% 11.69% 13.19% 14.53% 16.02% -
ROE 4.73% 7.98% 9.09% 7.62% 9.08% 10.53% 11.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 47.50 60.57 64.76 58.96 60.15 62.52 61.05 -15.39%
EPS 4.40 7.50 8.27 6.70 7.90 9.06 9.77 -41.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.91 0.88 0.87 0.86 0.84 7.01%
Adjusted Per Share Value based on latest NOSH - 40,550
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.28 11.04 11.76 10.68 10.96 11.33 11.07 -11.08%
EPS 0.86 1.37 1.50 1.21 1.44 1.64 1.77 -38.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1713 0.1653 0.1595 0.1585 0.1559 0.1524 12.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.10 0.85 0.89 0.65 0.77 0.69 -
P/RPS 2.44 1.82 1.31 1.51 1.08 1.23 1.13 66.98%
P/EPS 26.35 14.66 10.28 13.28 8.22 8.50 7.06 140.41%
EY 3.79 6.82 9.73 7.53 12.16 11.76 14.16 -58.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 0.93 1.01 0.75 0.90 0.82 32.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 25/07/07 29/05/07 09/02/07 27/11/06 25/07/06 30/05/06 -
Price 1.32 1.66 1.05 0.80 0.86 0.65 0.80 -
P/RPS 2.78 2.74 1.62 1.36 1.43 1.04 1.31 65.06%
P/EPS 29.99 22.13 12.70 11.94 10.88 7.18 8.19 137.38%
EY 3.33 4.52 7.88 8.38 9.19 13.93 12.21 -57.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.77 1.15 0.91 0.99 0.76 0.95 30.69%

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