[MYTECH] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 45.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Revenue 12,211 8,384 16,857 17,730 15,608 14,557 5,391 14.58%
PBT -1,485 89 2,795 4,295 -139 2,536 4 -
Tax -384 -345 -990 -1,309 -427 -984 -36 48.31%
NP -1,869 -256 1,805 2,986 -566 1,552 -32 96.85%
-
NP to SH -1,975 -332 1,792 3,039 -566 1,552 -32 98.66%
-
Tax Rate - 387.64% 35.42% 30.48% - 38.80% 900.00% -
Total Cost 14,080 8,640 15,052 14,744 16,174 13,005 5,423 17.21%
-
Net Worth 36,723 40,626 35,758 33,315 18,509 28,439 8,888 26.64%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Net Worth 36,723 40,626 35,758 33,315 18,509 28,439 8,888 26.64%
NOSH 44,784 43,684 40,634 40,628 26,824 40,628 17,777 16.63%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
NP Margin -15.31% -3.05% 10.71% 16.84% -3.63% 10.66% -0.59% -
ROE -5.38% -0.82% 5.01% 9.12% -3.06% 5.46% -0.36% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
RPS 27.27 19.19 41.48 43.64 58.19 35.83 30.32 -1.74%
EPS -4.41 -0.76 4.41 7.48 -2.11 3.82 -0.18 70.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.93 0.88 0.82 0.69 0.70 0.50 8.58%
Adjusted Per Share Value based on latest NOSH - 40,643
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
RPS 5.46 3.75 7.53 7.92 6.98 6.51 2.41 14.58%
EPS -0.88 -0.15 0.80 1.36 -0.25 0.69 -0.01 110.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1641 0.1816 0.1598 0.1489 0.0827 0.1271 0.0397 26.65%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 31/12/02 -
Price 0.83 1.23 0.89 0.79 1.02 0.94 1.40 -
P/RPS 3.04 6.41 2.15 1.81 1.75 2.62 4.62 -6.73%
P/EPS -18.82 -161.84 20.18 10.56 -48.34 24.61 -777.78 -46.18%
EY -5.31 -0.62 4.96 9.47 -2.07 4.06 -0.13 85.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.32 1.01 0.96 1.48 1.34 2.80 -15.61%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Date 24/02/09 26/02/08 09/02/07 27/02/06 26/02/04 28/02/05 26/02/03 -
Price 0.35 1.35 0.80 0.70 1.83 1.09 1.38 -
P/RPS 1.28 7.03 1.93 1.60 3.15 3.04 4.55 -19.03%
P/EPS -7.94 -177.63 18.14 9.36 -86.73 28.53 -766.67 -53.27%
EY -12.60 -0.56 5.51 10.69 -1.15 3.50 -0.13 114.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.45 0.91 0.85 2.65 1.56 2.76 -26.62%

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