[MYTECH] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 12.96%
YoY- 1070.98%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 26,491 25,178 24,192 24,401 20,503 21,671 21,737 14.05%
PBT 5,455 5,259 4,408 3,696 3,490 2,814 1,624 123.79%
Tax -1,384 -1,439 -1,219 -1,073 -1,168 -1,047 -731 52.86%
NP 4,071 3,820 3,189 2,623 2,322 1,767 893 174.17%
-
NP to SH 4,130 3,817 3,189 2,623 2,322 1,767 893 176.81%
-
Tax Rate 25.37% 27.36% 27.65% 29.03% 33.47% 37.21% 45.01% -
Total Cost 22,420 21,358 21,003 21,778 18,181 19,904 20,844 4.96%
-
Net Worth 33,327 31,729 30,420 29,607 28,434 27,972 27,041 14.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 33,327 31,729 30,420 29,607 28,434 27,972 27,041 14.90%
NOSH 40,643 40,679 40,560 40,557 40,621 40,540 40,360 0.46%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.37% 15.17% 13.18% 10.75% 11.33% 8.15% 4.11% -
ROE 12.39% 12.03% 10.48% 8.86% 8.17% 6.32% 3.30% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 65.18 61.89 59.64 60.16 50.47 53.46 53.86 13.52%
EPS 10.16 9.38 7.86 6.47 5.72 4.36 2.21 175.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.75 0.73 0.70 0.69 0.67 14.37%
Adjusted Per Share Value based on latest NOSH - 40,557
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.84 11.25 10.81 10.90 9.16 9.68 9.71 14.09%
EPS 1.85 1.71 1.43 1.17 1.04 0.79 0.40 176.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1418 0.1359 0.1323 0.1271 0.125 0.1208 14.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.79 1.08 1.02 1.00 0.94 1.21 1.45 -
P/RPS 1.21 1.74 1.71 1.66 1.86 2.26 2.69 -41.20%
P/EPS 7.77 11.51 12.97 15.46 16.44 27.76 65.53 -75.77%
EY 12.86 8.69 7.71 6.47 6.08 3.60 1.53 311.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.38 1.36 1.37 1.34 1.75 2.16 -41.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 26/07/05 31/05/05 28/02/05 23/11/04 20/08/04 -
Price 0.70 0.97 1.00 1.10 1.09 1.15 1.25 -
P/RPS 1.07 1.57 1.68 1.83 2.16 2.15 2.32 -40.22%
P/EPS 6.89 10.34 12.72 17.01 19.07 26.38 56.50 -75.31%
EY 14.52 9.67 7.86 5.88 5.24 3.79 1.77 305.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.24 1.33 1.51 1.56 1.67 1.87 -40.79%

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