[MYTECH] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 15.22%
YoY- 4950.08%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Revenue 11,178 22,476 23,640 19,409 7,188 6,664 24,721 -10.71%
PBT 118 3,726 5,726 3,381 5 533 -19,848 -
Tax -459 -1,320 -1,745 -1,312 -47 540 12 -
NP -341 2,406 3,981 2,069 -42 1,073 -19,836 -44.02%
-
NP to SH -442 2,389 4,052 2,069 -42 1,073 -19,836 -41.91%
-
Tax Rate 388.98% 35.43% 30.48% 38.81% 940.00% -101.31% - -
Total Cost 11,519 20,069 19,658 17,340 7,230 5,590 44,557 -17.56%
-
Net Worth 40,626 35,758 33,315 28,439 8,888 8,824 7,019 28.49%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 40,626 35,758 33,315 28,439 8,888 8,824 7,019 28.49%
NOSH 43,684 40,634 40,628 40,628 17,777 18,008 17,999 13.49%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -3.05% 10.71% 16.84% 10.66% -0.59% 16.11% -80.24% -
ROE -1.09% 6.68% 12.16% 7.28% -0.48% 12.16% -282.56% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.59 55.31 58.19 47.77 40.43 37.00 137.34 -21.33%
EPS -1.01 5.88 9.97 5.09 -0.24 5.96 -110.20 -48.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.82 0.70 0.50 0.49 0.39 13.21%
Adjusted Per Share Value based on latest NOSH - 40,621
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.00 10.04 10.56 8.67 3.21 2.98 11.05 -10.70%
EPS -0.20 1.07 1.81 0.92 -0.02 0.48 -8.86 -41.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.1598 0.1489 0.1271 0.0397 0.0394 0.0314 28.48%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/02 31/12/01 26/12/00 -
Price 1.23 0.89 0.79 0.94 1.40 1.70 2.30 -
P/RPS 4.81 1.61 1.36 1.97 3.46 4.59 1.67 16.30%
P/EPS -121.38 15.14 7.92 18.46 -583.33 28.52 -2.09 78.60%
EY -0.82 6.61 12.62 5.42 -0.17 3.51 -47.91 -44.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.96 1.34 2.80 3.47 5.90 -19.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/08 09/02/07 27/02/06 28/02/05 26/02/03 27/02/02 28/02/01 -
Price 1.35 0.80 0.70 1.09 1.38 1.60 1.91 -
P/RPS 5.28 1.45 1.20 2.28 3.41 4.32 1.39 20.99%
P/EPS -133.22 13.61 7.02 21.40 -575.00 26.85 -1.73 85.95%
EY -0.75 7.35 14.25 4.67 -0.17 3.73 -57.70 -46.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.91 0.85 1.56 2.76 3.27 4.90 -15.96%

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