[MYTECH] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -52.38%
YoY- -103.98%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 23,640 19,409 20,810 7,188 6,664 24,721 26,204 0.10%
PBT 5,726 3,381 -185 5 533 -19,848 -2,778 -
Tax -1,745 -1,312 -569 -47 540 12 -390 -1.58%
NP 3,981 2,069 -754 -42 1,073 -19,836 -3,169 -
-
NP to SH 4,052 2,069 -754 -42 1,073 -19,836 -3,169 -
-
Tax Rate 30.48% 38.81% - 940.00% -101.31% - - -
Total Cost 19,658 17,340 21,565 7,230 5,590 44,557 29,373 0.42%
-
Net Worth 33,315 28,439 18,508 8,888 8,824 7,019 25,304 -0.29%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 33,315 28,439 18,508 8,888 8,824 7,019 25,304 -0.29%
NOSH 40,628 40,628 26,824 17,777 18,008 17,999 17,993 -0.86%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.84% 10.66% -3.63% -0.59% 16.11% -80.24% -12.09% -
ROE 12.16% 7.28% -4.08% -0.48% 12.16% -282.56% -12.52% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 58.19 47.77 77.58 40.43 37.00 137.34 145.63 0.98%
EPS 9.97 5.09 -2.81 -0.24 5.96 -110.20 -17.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.70 0.69 0.50 0.49 0.39 1.4063 0.57%
Adjusted Per Share Value based on latest NOSH - 17,777
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.56 8.67 9.30 3.21 2.98 11.05 11.71 0.10%
EPS 1.81 0.92 -0.34 -0.02 0.48 -8.86 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1489 0.1271 0.0827 0.0397 0.0394 0.0314 0.1131 -0.29%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.79 0.94 1.02 1.40 1.70 2.30 0.00 -
P/RPS 1.36 1.97 1.31 3.46 4.59 1.67 0.00 -100.00%
P/EPS 7.92 18.46 -36.26 -583.33 28.52 -2.09 0.00 -100.00%
EY 12.62 5.42 -2.76 -0.17 3.51 -47.91 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.34 1.48 2.80 3.47 5.90 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 26/02/04 26/02/03 27/02/02 28/02/01 22/03/00 -
Price 0.70 1.09 1.83 1.38 1.60 1.91 3.28 -
P/RPS 1.20 2.28 2.36 3.41 4.32 1.39 2.25 0.67%
P/EPS 7.02 21.40 -65.05 -575.00 26.85 -1.73 -18.62 -
EY 14.25 4.67 -1.54 -0.17 3.73 -57.70 -5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.56 2.65 2.76 3.27 4.90 2.33 1.07%

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