[MYTECH] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 97.87%
YoY- 212.19%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 20,761 24,528 25,178 21,671 14,226 7,577 5,990 23.00%
PBT 3,424 4,587 5,259 2,814 -1,447 124 -4,073 -
Tax -946 -1,352 -1,439 -1,047 -128 125 406 -
NP 2,478 3,235 3,820 1,767 -1,575 249 -3,667 -
-
NP to SH 1,924 3,223 3,817 1,767 -1,575 249 -3,667 -
-
Tax Rate 27.63% 29.47% 27.36% 37.21% - -100.81% - -
Total Cost 18,283 21,293 21,358 19,904 15,801 7,328 9,657 11.21%
-
Net Worth 40,647 35,477 31,729 27,972 5,389 10,000 8,815 28.99%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 40,647 35,477 31,729 27,972 5,389 10,000 8,815 28.99%
NOSH 43,706 40,779 40,679 40,540 17,966 20,000 17,990 15.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.94% 13.19% 15.17% 8.15% -11.07% 3.29% -61.22% -
ROE 4.73% 9.08% 12.03% 6.32% -29.22% 2.49% -41.60% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 47.50 60.15 61.89 53.46 79.18 37.89 33.30 6.09%
EPS 4.40 7.90 9.38 4.36 -8.77 1.25 -20.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 0.78 0.69 0.30 0.50 0.49 11.26%
Adjusted Per Share Value based on latest NOSH - 40,540
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.28 10.96 11.25 9.68 6.36 3.39 2.68 22.98%
EPS 0.86 1.44 1.71 0.79 -0.70 0.11 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1585 0.1418 0.125 0.0241 0.0447 0.0394 29.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.16 0.65 1.08 1.21 1.26 1.98 1.55 -
P/RPS 2.44 1.08 1.74 2.26 1.59 5.23 4.66 -10.21%
P/EPS 26.35 8.22 11.51 27.76 -14.37 159.04 -7.60 -
EY 3.79 12.16 8.69 3.60 -6.96 0.63 -13.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.75 1.38 1.75 4.20 3.96 3.16 -14.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 27/11/06 25/11/05 23/11/04 27/11/03 29/11/02 30/11/01 -
Price 1.32 0.86 0.97 1.15 1.20 1.76 1.62 -
P/RPS 2.78 1.43 1.57 2.15 1.52 4.65 4.87 -8.91%
P/EPS 29.99 10.88 10.34 26.38 -13.69 141.37 -7.95 -
EY 3.33 9.19 9.67 3.79 -7.31 0.71 -12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.99 1.24 1.67 4.00 3.52 3.31 -13.14%

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