[MYTECH] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[MYTECH] MYTECH GROUP BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 8.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MYTECH's Result
MYTECH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Revenue 16,240 17,843 23,908 26,491 18,177 20,503 7,588 13.50%
PBT -2,473 2,421 4,148 5,455 -1,041 3,490 119 -
Tax -422 -587 -1,354 -1,384 -439 -1,168 112 -
NP -2,895 1,834 2,794 4,071 -1,480 2,322 231 -
-
NP to SH -2,448 1,237 2,718 4,130 -1,480 2,322 231 -
-
Tax Rate - 24.25% 32.64% 25.37% - 33.47% -94.12% -
Total Cost 19,135 16,009 21,114 22,420 19,657 18,181 7,357 17.25%
-
Net Worth 36,684 40,687 35,684 33,327 18,796 28,434 8,888 26.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Net Worth 36,684 40,687 35,684 33,327 18,796 28,434 8,888 26.62%
NOSH 44,736 43,749 40,550 40,643 27,241 40,621 17,777 16.61%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
NP Margin -17.83% 10.28% 11.69% 15.37% -8.14% 11.33% 3.04% -
ROE -6.67% 3.04% 7.62% 12.39% -7.87% 8.17% 2.60% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
RPS 36.30 40.78 58.96 65.18 66.73 50.47 42.68 -2.66%
EPS -5.47 2.83 6.70 10.16 -5.43 5.72 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.93 0.88 0.82 0.69 0.70 0.50 8.58%
Adjusted Per Share Value based on latest NOSH - 40,643
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
RPS 7.26 7.97 10.68 11.84 8.12 9.16 3.39 13.52%
EPS -1.09 0.55 1.21 1.85 -0.66 1.04 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1818 0.1595 0.1489 0.084 0.1271 0.0397 26.63%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 31/12/02 -
Price 0.83 1.23 0.89 0.79 1.02 0.94 1.40 -
P/RPS 2.29 3.02 1.51 1.21 1.53 1.86 3.28 -5.80%
P/EPS -15.17 43.50 13.28 7.77 -18.77 16.44 107.74 -
EY -6.59 2.30 7.53 12.86 -5.33 6.08 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.32 1.01 0.96 1.48 1.34 2.80 -15.61%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Date 24/02/09 26/02/08 09/02/07 27/02/06 26/02/04 28/02/05 26/02/03 -
Price 0.35 1.35 0.80 0.70 1.83 1.09 1.38 -
P/RPS 0.96 3.31 1.36 1.07 2.74 2.16 3.23 -18.29%
P/EPS -6.40 47.75 11.94 6.89 -33.68 19.07 106.20 -
EY -15.63 2.09 8.38 14.52 -2.97 5.24 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.45 0.91 0.85 2.65 1.56 2.76 -26.62%

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