[MTOUCHE] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 210.55%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 22,848 28,408 36,828 40,156 46,528 44,612 44,228 -10.41%
PBT -3,968 596 3,244 5,088 4,612 6,744 -1,148 22.95%
Tax -188 -348 -720 0 0 0 0 -
NP -4,156 248 2,524 5,088 4,612 6,744 -1,148 23.90%
-
NP to SH -4,164 112 2,592 4,872 4,584 6,744 -1,148 23.94%
-
Tax Rate - 58.39% 22.19% 0.00% 0.00% 0.00% - -
Total Cost 27,004 28,160 34,304 35,068 41,916 37,868 45,376 -8.28%
-
Net Worth 10,843 25,200 22,344 21,000 29,795 38,318 97,579 -30.65%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 89 - - - - -
Div Payout % - - 3.45% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 10,843 25,200 22,344 21,000 29,795 38,318 97,579 -30.65%
NOSH 216,875 280,000 223,448 210,000 229,200 153,272 143,499 7.12%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -18.19% 0.87% 6.85% 12.67% 9.91% 15.12% -2.60% -
ROE -38.40% 0.44% 11.60% 23.20% 15.38% 17.60% -1.18% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.54 10.15 16.48 19.12 20.30 29.11 30.82 -16.36%
EPS -1.92 0.04 1.16 2.32 2.00 4.40 -0.80 15.70%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.10 0.10 0.13 0.25 0.68 -35.26%
Adjusted Per Share Value based on latest NOSH - 210,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.47 3.07 3.97 4.33 5.02 4.81 4.77 -10.38%
EPS -0.45 0.01 0.28 0.53 0.49 0.73 -0.12 24.63%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0117 0.0272 0.0241 0.0227 0.0322 0.0413 0.1053 -30.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.22 0.24 0.21 0.43 0.20 0.28 0.26 -
P/RPS 2.09 2.37 1.27 2.25 0.99 0.96 0.84 16.39%
P/EPS -11.46 600.00 18.10 18.53 10.00 6.36 -32.50 -15.94%
EY -8.73 0.17 5.52 5.40 10.00 15.71 -3.08 18.95%
DY 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.67 2.10 4.30 1.54 1.12 0.38 50.38%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 27/05/14 27/05/13 18/05/12 20/05/11 14/05/10 15/05/09 -
Price 0.17 0.22 0.235 0.41 0.195 0.25 0.32 -
P/RPS 1.61 2.17 1.43 2.14 0.96 0.86 1.04 7.55%
P/EPS -8.85 550.00 20.26 17.67 9.75 5.68 -40.00 -22.22%
EY -11.29 0.18 4.94 5.66 10.26 17.60 -2.50 28.55%
DY 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.44 2.35 4.10 1.50 1.00 0.47 39.04%

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