[MTOUCHE] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MTOUCHE] MTOUCHE TECHNOLOGY BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 115.26%
YoY- 263.8%
Quarter Report
Latest QR
Upcoming QR
MTOUCHE's Result
MTOUCHE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 20,982 27,254 31,925 37,757 45,566 42,673 42,993 -11.26%
PBT -4,278 -3,506 2,990 766 1,261 -64,955 -34,969 -29.53%
Tax -1,186 -766 -2,286 -300 -742 -277 207 -
NP -5,464 -4,272 704 466 519 -65,232 -34,762 -26.52%
-
NP to SH -5,391 -3,987 641 552 -337 -65,033 -33,155 -26.11%
-
Tax Rate - - 76.45% 39.16% 58.84% - - -
Total Cost 26,446 31,526 31,221 37,291 45,047 107,905 77,755 -16.44%
-
Net Worth 10,500 17,276 18,900 22,562 29,508 33,454 93,826 -30.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 22 - - - - -
Div Payout % - - 3.49% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 10,500 17,276 18,900 22,562 29,508 33,454 93,826 -30.56%
NOSH 209,999 215,961 210,000 225,625 226,985 209,090 128,529 8.52%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -26.04% -15.67% 2.21% 1.23% 1.14% -152.86% -80.86% -
ROE -51.34% -23.08% 3.39% 2.45% -1.14% -194.39% -35.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.99 12.62 15.20 16.73 20.07 20.41 33.45 -18.23%
EPS -2.57 -1.85 0.31 0.24 -0.15 -31.10 -25.80 -31.90%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 0.09 0.10 0.13 0.16 0.73 -36.02%
Adjusted Per Share Value based on latest NOSH - 225,625
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.26 2.94 3.44 4.07 4.92 4.60 4.64 -11.29%
EPS -0.58 -0.43 0.07 0.06 -0.04 -7.02 -3.58 -26.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0186 0.0204 0.0243 0.0318 0.0361 0.1012 -30.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.075 0.255 0.26 0.32 0.16 0.22 0.23 -
P/RPS 0.75 2.02 1.71 1.91 0.80 1.08 0.69 1.39%
P/EPS -2.92 -13.81 85.18 130.80 -107.77 -0.71 -0.89 21.88%
EY -34.23 -7.24 1.17 0.76 -0.93 -141.38 -112.16 -17.93%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 3.19 2.89 3.20 1.23 1.38 0.32 29.35%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 26/11/13 26/11/12 16/11/11 12/11/10 09/11/09 -
Price 0.15 0.215 0.205 0.29 0.29 0.20 0.38 -
P/RPS 1.50 1.70 1.35 1.73 1.44 0.98 1.14 4.67%
P/EPS -5.84 -11.65 67.16 118.53 -195.33 -0.64 -1.47 25.83%
EY -17.11 -8.59 1.49 0.84 -0.51 -155.51 -67.88 -20.51%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.69 2.28 2.90 2.23 1.25 0.52 33.90%

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