[MYTECH] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -45.93%
YoY- -4507.14%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 23,350 23,854 20,134 19,900 7,368 6,604 34,384 -6.24%
PBT 3,908 6,030 2,904 -1,094 8 786 -17,014 -
Tax -1,188 -1,828 -1,108 -196 -36 820 496 -
NP 2,720 4,202 1,796 -1,290 -28 1,606 -16,518 -
-
NP to SH 2,700 4,184 1,796 -1,290 -28 1,606 -16,518 -
-
Tax Rate 30.40% 30.32% 38.15% - 450.00% -104.33% - -
Total Cost 20,630 19,652 18,338 21,190 7,396 4,998 50,902 -13.96%
-
Net Worth 35,376 31,684 28,037 5,405 8,750 8,822 14,041 16.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 35,376 31,684 28,037 5,405 8,750 8,822 14,041 16.64%
NOSH 40,662 40,621 40,633 18,016 17,500 18,004 18,001 14.53%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.65% 17.62% 8.92% -6.48% -0.38% 24.32% -48.04% -
ROE 7.63% 13.21% 6.41% -23.87% -0.32% 18.20% -117.64% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 57.42 58.72 49.55 110.45 42.10 36.68 191.01 -18.14%
EPS 6.64 10.30 4.42 -7.16 -0.16 8.92 -91.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.78 0.69 0.30 0.50 0.49 0.78 1.83%
Adjusted Per Share Value based on latest NOSH - 17,966
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.43 10.66 9.00 8.89 3.29 2.95 15.37 -6.25%
EPS 1.21 1.87 0.80 -0.58 -0.01 0.72 -7.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1416 0.1253 0.0242 0.0391 0.0394 0.0627 16.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.65 1.08 1.21 1.26 1.98 1.55 2.28 -
P/RPS 1.13 1.84 2.44 1.14 4.70 4.23 1.19 -0.85%
P/EPS 9.79 10.49 27.38 -17.60 -1,237.50 17.38 -2.48 -
EY 10.22 9.54 3.65 -5.68 -0.08 5.75 -40.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.38 1.75 4.20 3.96 3.16 2.92 -20.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 25/11/05 23/11/04 27/11/03 29/11/02 30/11/01 29/11/00 -
Price 0.86 0.97 1.15 1.20 1.76 1.62 2.60 -
P/RPS 1.50 1.65 2.32 1.09 4.18 4.42 1.36 1.64%
P/EPS 12.95 9.42 26.02 -16.76 -1,100.00 18.16 -2.83 -
EY 7.72 10.62 3.84 -5.97 -0.09 5.51 -35.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 1.67 4.00 3.52 3.31 3.33 -18.29%

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