[MYTECH] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
02-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -37.68%
YoY- 137.78%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 6,260 6,478 7,614 8,311 9,408 9,799 10,205 -27.74%
PBT 1,141 935 1,593 1,776 2,833 3,380 3,054 -48.03%
Tax -15 -7 -4 -52 -56 -80 -99 -71.48%
NP 1,126 928 1,589 1,724 2,777 3,300 2,955 -47.34%
-
NP to SH 1,257 1,001 1,079 951 1,526 1,733 3,148 -45.68%
-
Tax Rate 1.31% 0.75% 0.25% 2.93% 1.98% 2.37% 3.24% -
Total Cost 5,134 5,550 6,025 6,587 6,631 6,499 7,250 -20.50%
-
Net Worth 33,099 32,201 31,327 32,051 32,222 30,432 29,089 8.96%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 33,099 32,201 31,327 32,051 32,222 30,432 29,089 8.96%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.99% 14.33% 20.87% 20.74% 29.52% 33.68% 28.96% -
ROE 3.80% 3.11% 3.44% 2.97% 4.74% 5.69% 10.82% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.00 14.48 17.01 18.67 21.02 21.90 22.80 -27.69%
EPS 2.81 2.24 2.41 2.14 3.41 3.87 7.03 -45.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.70 0.72 0.72 0.68 0.65 9.00%
Adjusted Per Share Value based on latest NOSH - 44,753
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.80 2.89 3.40 3.71 4.20 4.38 4.56 -27.69%
EPS 0.56 0.45 0.48 0.42 0.68 0.77 1.41 -45.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1479 0.1439 0.14 0.1432 0.144 0.136 0.13 8.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.425 0.41 0.49 0.425 0.545 0.47 0.47 -
P/RPS 3.04 2.83 2.88 2.28 2.59 2.15 2.06 29.52%
P/EPS 15.12 18.32 20.32 19.89 15.98 12.14 6.68 72.13%
EY 6.61 5.46 4.92 5.03 6.26 8.24 14.97 -41.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.70 0.59 0.76 0.69 0.72 -14.38%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 23/08/16 24/05/16 02/02/16 17/11/15 24/08/15 28/05/15 -
Price 0.42 0.42 0.41 0.445 0.52 0.455 0.47 -
P/RPS 3.00 2.90 2.41 2.38 2.47 2.08 2.06 28.39%
P/EPS 14.95 18.77 17.01 20.83 15.25 11.75 6.68 70.84%
EY 6.69 5.33 5.88 4.80 6.56 8.51 14.97 -41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.59 0.62 0.72 0.67 0.72 -14.38%

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