Highlights

[MTOUCHE] YoY TTM Result on 2012-06-30 [#2]

Stock [MTOUCHE]: MTOUCHE TECHNOLOGY BHD
Announcement Date 17-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     14.69%    YoY -     -221.41%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 22,557 27,134 33,541 39,843 46,773 41,234 43,322 -10.30%
  YoY % -16.87% -19.10% -15.82% -14.82% 13.43% -4.82% -
  Horiz. % 52.07% 62.63% 77.42% 91.97% 107.97% 95.18% 100.00%
PBT -4,999 -2,567 4,018 -3,224 4,345 -64,311 -35,531 -27.87%
  YoY % -94.74% -163.89% 224.63% -174.20% 106.76% -81.00% -
  Horiz. % 14.07% 7.22% -11.31% 9.07% -12.23% 181.00% 100.00%
Tax -1,305 -557 -2,129 -320 -722 -277 592 -
  YoY % -134.29% 73.84% -565.31% 55.68% -160.65% -146.79% -
  Horiz. % -220.44% -94.09% -359.63% -54.05% -121.96% -46.79% 100.00%
NP -6,304 -3,124 1,889 -3,544 3,623 -64,588 -34,939 -24.82%
  YoY % -101.79% -265.38% 153.30% -197.82% 105.61% -84.86% -
  Horiz. % 18.04% 8.94% -5.41% 10.14% -10.37% 184.86% 100.00%
NP to SH -6,157 -2,822 1,682 -3,618 2,980 -64,389 -33,112 -24.44%
  YoY % -118.18% -267.78% 146.49% -221.41% 104.63% -94.46% -
  Horiz. % 18.59% 8.52% -5.08% 10.93% -9.00% 194.46% 100.00%
Tax Rate - % - % 52.99 % - % 16.62 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 318.83% 0.00% 100.00% - -
Total Cost 28,861 30,258 31,652 43,387 43,150 105,822 78,261 -15.31%
  YoY % -4.62% -4.40% -27.05% 0.55% -59.22% 35.22% -
  Horiz. % 36.88% 38.66% 40.44% 55.44% 55.14% 135.22% 100.00%
Net Worth 8,479 17,232 20,081 25,242 31,706 33,099 89,661 -32.49%
  YoY % -50.79% -14.19% -20.45% -20.39% -4.21% -63.08% -
  Horiz. % 9.46% 19.22% 22.40% 28.15% 35.36% 36.92% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 22 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 1.33 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 8,479 17,232 20,081 25,242 31,706 33,099 89,661 -32.49%
  YoY % -50.79% -14.19% -20.45% -20.39% -4.21% -63.08% -
  Horiz. % 9.46% 19.22% 22.40% 28.15% 35.36% 36.92% 100.00%
NOSH 211,999 215,405 223,125 229,473 226,477 194,705 133,823 7.97%
  YoY % -1.58% -3.46% -2.77% 1.32% 16.32% 45.49% -
  Horiz. % 158.42% 160.96% 166.73% 171.47% 169.24% 145.49% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -27.95 % -11.51 % 5.63 % -8.89 % 7.75 % -156.64 % -80.65 % -16.18%
  YoY % -142.83% -304.44% 163.33% -214.71% 104.95% -94.22% -
  Horiz. % 34.66% 14.27% -6.98% 11.02% -9.61% 194.22% 100.00%
ROE -72.61 % -16.38 % 8.38 % -14.33 % 9.40 % -194.53 % -36.93 % 11.92%
  YoY % -343.28% -295.47% 158.48% -252.45% 104.83% -426.75% -
  Horiz. % 196.62% 44.35% -22.69% 38.80% -25.45% 526.75% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.64 12.60 15.03 17.36 20.65 21.18 32.37 -16.92%
  YoY % -15.56% -16.17% -13.42% -15.93% -2.50% -34.57% -
  Horiz. % 32.87% 38.92% 46.43% 53.63% 63.79% 65.43% 100.00%
EPS -2.90 -1.31 0.75 -1.58 1.32 -33.07 -24.74 -30.03%
  YoY % -121.37% -274.67% 147.47% -219.70% 103.99% -33.67% -
  Horiz. % 11.72% 5.30% -3.03% 6.39% -5.34% 133.67% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0400 0.0800 0.0900 0.1100 0.1400 0.1700 0.6700 -37.47%
  YoY % -50.00% -11.11% -18.18% -21.43% -17.65% -74.63% -
  Horiz. % 5.97% 11.94% 13.43% 16.42% 20.90% 25.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 777,593
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.90 3.49 4.31 5.12 6.02 5.30 5.57 -10.30%
  YoY % -16.91% -19.03% -15.82% -14.95% 13.58% -4.85% -
  Horiz. % 52.06% 62.66% 77.38% 91.92% 108.08% 95.15% 100.00%
EPS -0.79 -0.36 0.22 -0.47 0.38 -8.28 -4.26 -24.47%
  YoY % -119.44% -263.64% 146.81% -223.68% 104.59% -94.37% -
  Horiz. % 18.54% 8.45% -5.16% 11.03% -8.92% 194.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0109 0.0222 0.0258 0.0325 0.0408 0.0426 0.1153 -32.49%
  YoY % -50.90% -13.95% -20.62% -20.34% -4.23% -63.05% -
  Horiz. % 9.45% 19.25% 22.38% 28.19% 35.39% 36.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.1400 0.2500 0.2200 0.4300 0.1800 0.2400 0.3400 -
P/RPS 1.32 1.98 1.46 2.48 0.87 1.13 1.05 3.89%
  YoY % -33.33% 35.62% -41.13% 185.06% -23.01% 7.62% -
  Horiz. % 125.71% 188.57% 139.05% 236.19% 82.86% 107.62% 100.00%
P/EPS -4.82 -19.08 29.18 -27.27 13.68 -0.73 -1.37 23.31%
  YoY % 74.74% -165.39% 207.00% -299.34% 1,973.97% 46.72% -
  Horiz. % 351.82% 1,392.70% -2,129.93% 1,990.51% -998.54% 53.28% 100.00%
EY -20.74 -5.24 3.43 -3.67 7.31 -137.79 -72.77 -18.87%
  YoY % -295.80% -252.77% 193.46% -150.21% 105.31% -89.35% -
  Horiz. % 28.50% 7.20% -4.71% 5.04% -10.05% 189.35% 100.00%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.50 3.13 2.44 3.91 1.29 1.41 0.51 37.83%
  YoY % 11.82% 28.28% -37.60% 203.10% -8.51% 176.47% -
  Horiz. % 686.27% 613.73% 478.43% 766.67% 252.94% 276.47% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 27/08/13 17/08/12 18/08/11 13/08/10 12/08/09 -
Price 0.1000 0.2400 0.2700 0.4200 0.1900 0.2300 0.2800 -
P/RPS 0.94 1.91 1.80 2.42 0.92 1.09 0.86 1.49%
  YoY % -50.79% 6.11% -25.62% 163.04% -15.60% 26.74% -
  Horiz. % 109.30% 222.09% 209.30% 281.40% 106.98% 126.74% 100.00%
P/EPS -3.44 -18.32 35.82 -26.64 14.44 -0.70 -1.13 20.38%
  YoY % 81.22% -151.14% 234.46% -284.49% 2,162.86% 38.05% -
  Horiz. % 304.42% 1,621.24% -3,169.91% 2,357.52% -1,277.88% 61.95% 100.00%
EY -29.04 -5.46 2.79 -3.75 6.93 -143.78 -88.37 -16.92%
  YoY % -431.87% -295.70% 174.40% -154.11% 104.82% -62.70% -
  Horiz. % 32.86% 6.18% -3.16% 4.24% -7.84% 162.70% 100.00%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 2.50 3.00 3.00 3.82 1.36 1.35 0.42 34.60%
  YoY % -16.67% 0.00% -21.47% 180.88% 0.74% 221.43% -
  Horiz. % 595.24% 714.29% 714.29% 909.52% 323.81% 321.43% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

492  452  494  519 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.16-0.01 
 XOX 0.10+0.04 
 MQTECH 0.115+0.03 
 PERMAJU-PR 0.010.00 
 TRIVE 0.010.00 
 JCY 0.48+0.075 
 RL 0.515-0.135 
 AT 0.075-0.01 
 FINTEC 0.0850.00 
 CONNECT 0.20-0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers