[MYTECH] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -35.89%
YoY- -732.53%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 24,528 25,178 21,671 14,226 7,577 5,990 31,435 -4.04%
PBT 4,587 5,259 2,814 -1,447 124 -4,073 -13,914 -
Tax -1,352 -1,439 -1,047 -128 125 406 963 -
NP 3,235 3,820 1,767 -1,575 249 -3,667 -12,951 -
-
NP to SH 3,223 3,817 1,767 -1,575 249 -3,667 -12,951 -
-
Tax Rate 29.47% 27.36% 37.21% - -100.81% - - -
Total Cost 21,293 21,358 19,904 15,801 7,328 9,657 44,386 -11.51%
-
Net Worth 35,477 31,729 27,972 5,389 10,000 8,815 14,037 16.70%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 35,477 31,729 27,972 5,389 10,000 8,815 14,037 16.70%
NOSH 40,779 40,679 40,540 17,966 20,000 17,990 17,997 14.59%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.19% 15.17% 8.15% -11.07% 3.29% -61.22% -41.20% -
ROE 9.08% 12.03% 6.32% -29.22% 2.49% -41.60% -92.26% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 60.15 61.89 53.46 79.18 37.89 33.30 174.67 -16.27%
EPS 7.90 9.38 4.36 -8.77 1.25 -20.38 -71.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.78 0.69 0.30 0.50 0.49 0.78 1.83%
Adjusted Per Share Value based on latest NOSH - 17,966
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.96 11.25 9.68 6.36 3.39 2.68 14.05 -4.05%
EPS 1.44 1.71 0.79 -0.70 0.11 -1.64 -5.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.1418 0.125 0.0241 0.0447 0.0394 0.0627 16.70%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.65 1.08 1.21 1.26 1.98 1.55 2.28 -
P/RPS 1.08 1.74 2.26 1.59 5.23 4.66 1.31 -3.16%
P/EPS 8.22 11.51 27.76 -14.37 159.04 -7.60 -3.17 -
EY 12.16 8.69 3.60 -6.96 0.63 -13.15 -31.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.38 1.75 4.20 3.96 3.16 2.92 -20.26%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 25/11/05 23/11/04 27/11/03 29/11/02 30/11/01 29/11/00 -
Price 0.86 0.97 1.15 1.20 1.76 1.62 2.60 -
P/RPS 1.43 1.57 2.15 1.52 4.65 4.87 1.49 -0.68%
P/EPS 10.88 10.34 26.38 -13.69 141.37 -7.95 -3.61 -
EY 9.19 9.67 3.79 -7.31 0.71 -12.58 -27.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 1.67 4.00 3.52 3.31 3.33 -18.29%

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