[MYTECH] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 118.63%
YoY- 593.75%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,265 5,183 5,803 5,658 1,707 1,696 1,349 7.68%
PBT -162 841 1,280 408 2 7 -6,379 -40.81%
Tax -38 -397 -395 -329 -18 -5 -4 37.91%
NP -200 444 885 79 -16 2 -6,383 -39.01%
-
NP to SH -245 442 947 79 -16 2 -6,383 -37.22%
-
Tax Rate - 47.21% 30.86% 80.64% 900.00% 71.43% - -
Total Cost 2,465 4,739 4,918 5,579 1,723 1,694 7,732 -15.06%
-
Net Worth 40,687 35,684 33,327 18,796 8,888 9,800 7,020 28.52%
Dividend
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 40,687 35,684 33,327 18,796 8,888 9,800 7,020 28.52%
NOSH 43,749 40,550 40,643 27,241 17,777 20,000 18,000 13.52%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -8.83% 8.57% 15.25% 1.40% -0.94% 0.12% -473.17% -
ROE -0.60% 1.24% 2.84% 0.42% -0.18% 0.02% -90.92% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.18 12.78 14.28 20.77 9.60 8.48 7.49 -5.12%
EPS -0.56 1.09 2.33 0.29 -0.09 0.01 -35.46 -44.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.82 0.69 0.50 0.49 0.39 13.21%
Adjusted Per Share Value based on latest NOSH - 27,241
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1.01 2.32 2.59 2.53 0.76 0.76 0.60 7.72%
EPS -0.11 0.20 0.42 0.04 -0.01 0.00 -2.85 -37.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.1595 0.1489 0.084 0.0397 0.0438 0.0314 28.50%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.23 0.89 0.79 1.02 1.40 1.70 2.30 -
P/RPS 23.76 6.96 5.53 4.91 14.58 20.05 30.69 -3.58%
P/EPS -219.64 81.65 33.91 351.72 -1,555.56 17,000.00 -6.49 65.35%
EY -0.46 1.22 2.95 0.28 -0.06 0.01 -15.42 -39.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.01 0.96 1.48 2.80 3.47 5.90 -19.25%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/08 09/02/07 27/02/06 26/02/04 26/02/03 27/02/02 28/02/01 -
Price 1.35 0.80 0.70 1.83 1.38 1.60 1.91 -
P/RPS 26.08 6.26 4.90 8.81 14.37 18.87 25.49 0.32%
P/EPS -241.07 73.39 30.04 631.03 -1,533.33 16,000.00 -5.39 72.06%
EY -0.41 1.36 3.33 0.16 -0.07 0.01 -18.57 -41.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.91 0.85 2.65 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