[MYTECH] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -90.0%
YoY- 21.59%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 6,573 6,864 6,864 7,210 7,843 12,211 8,384 -4.74%
PBT 1,460 -459 -459 -166 -895 -1,485 89 74.87%
Tax -34 -115 -115 -176 -219 -384 -345 -37.05%
NP 1,426 -574 -574 -342 -1,114 -1,869 -256 -
-
NP to SH 526 -1,024 -1,024 -817 -1,042 -1,975 -332 -
-
Tax Rate 2.33% - - - - - 387.64% -
Total Cost 5,147 7,438 7,438 7,552 8,957 14,080 8,640 -9.83%
-
Net Worth 29,537 0 29,065 30,974 32,199 36,723 40,626 -6.16%
Dividend
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 29,537 0 29,065 30,974 32,199 36,723 40,626 -6.16%
NOSH 44,753 44,716 44,716 44,890 44,721 44,784 43,684 0.48%
Ratio Analysis
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 21.69% -8.36% -8.36% -4.74% -14.20% -15.31% -3.05% -
ROE 1.78% 0.00% -3.52% -2.64% -3.24% -5.38% -0.82% -
Per Share
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 14.69 15.35 15.35 16.06 17.54 27.27 19.19 -5.19%
EPS 1.17 -2.29 -2.29 -1.82 -2.33 -4.41 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.65 0.69 0.72 0.82 0.93 -6.62%
Adjusted Per Share Value based on latest NOSH - 44,883
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.94 3.07 3.07 3.22 3.50 5.46 3.75 -4.74%
EPS 0.24 -0.46 -0.46 -0.37 -0.47 -0.88 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.132 0.00 0.1299 0.1384 0.1439 0.1641 0.1816 -6.17%
Price Multiplier on Financial Quarter End Date
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.48 0.52 0.52 0.90 0.54 0.83 1.23 -
P/RPS 3.27 3.39 3.39 5.60 3.08 3.04 6.41 -12.58%
P/EPS 40.84 -22.71 -22.71 -49.45 -23.18 -18.82 -161.84 -
EY 2.45 -4.40 -4.40 -2.02 -4.31 -5.31 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.80 1.30 0.75 1.01 1.32 -11.16%
Price Multiplier on Announcement Date
31/12/12 30/12/11 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/13 - 28/02/12 22/02/11 23/02/10 24/02/09 26/02/08 -
Price 0.44 0.00 0.66 0.99 0.55 0.35 1.35 -
P/RPS 3.00 0.00 4.30 6.16 3.14 1.28 7.03 -15.64%
P/EPS 37.44 0.00 -28.82 -54.40 -23.61 -7.94 -177.63 -
EY 2.67 0.00 -3.47 -1.84 -4.24 -12.60 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 1.02 1.43 0.76 0.43 1.45 -14.29%

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