[MYTECH] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
03-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 119.11%
YoY- 108.37%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 7,588 7,577 7,329 7,195 6,347 5,990 12,983 -30.02%
PBT 119 124 470 513 -5,979 -4,073 -9,567 -
Tax 112 125 548 553 6,784 406 242 -40.08%
NP 231 249 1,018 1,066 805 -3,667 -9,325 -
-
NP to SH 231 249 1,018 1,066 -5,578 -3,667 -9,325 -
-
Tax Rate -94.12% -100.81% -116.60% -107.80% - - - -
Total Cost 7,357 7,328 6,311 6,129 5,542 9,657 22,308 -52.16%
-
Net Worth 8,888 10,000 10,000 8,999 9,800 8,815 8,034 6.94%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 8,888 10,000 10,000 8,999 9,800 8,815 8,034 6.94%
NOSH 17,777 20,000 20,000 17,999 20,000 17,990 18,260 -1.76%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.04% 3.29% 13.89% 14.82% 12.68% -61.22% -71.82% -
ROE 2.60% 2.49% 10.18% 11.84% -56.92% -41.60% -116.06% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 42.68 37.89 36.65 39.97 31.74 33.30 71.10 -28.77%
EPS 1.30 1.25 5.09 5.92 -27.89 -20.38 -51.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.50 0.49 0.49 0.44 8.87%
Adjusted Per Share Value based on latest NOSH - 17,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.39 3.39 3.28 3.22 2.84 2.68 5.80 -30.02%
EPS 0.10 0.11 0.45 0.48 -2.49 -1.64 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0447 0.0447 0.0402 0.0438 0.0394 0.0359 6.91%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.40 1.98 1.98 1.50 1.70 1.55 1.44 -
P/RPS 3.28 5.23 5.40 3.75 5.36 4.66 2.03 37.57%
P/EPS 107.74 159.04 38.90 25.33 -6.10 -7.60 -2.82 -
EY 0.93 0.63 2.57 3.95 -16.41 -13.15 -35.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.96 3.96 3.00 3.47 3.16 3.27 -9.80%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 21/08/02 03/05/02 27/02/02 30/11/01 16/08/01 -
Price 1.38 1.76 1.93 2.49 1.60 1.62 1.60 -
P/RPS 3.23 4.65 5.27 6.23 5.04 4.87 2.25 27.17%
P/EPS 106.20 141.37 37.92 42.05 -5.74 -7.95 -3.13 -
EY 0.94 0.71 2.64 2.38 -17.43 -12.58 -31.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 3.52 3.86 4.98 3.27 3.31 3.64 -16.80%

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