Highlights

[MTOUCHE] YoY TTM Result on 2010-09-30 [#3]

Stock [MTOUCHE]: MTOUCHE TECHNOLOGY BHD
Announcement Date 12-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -1.00%    YoY -     -96.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 31,925 37,757 45,566 42,673 42,993 35,457 53,943 -8.36%
  YoY % -15.45% -17.14% 6.78% -0.74% 21.25% -34.27% -
  Horiz. % 59.18% 69.99% 84.47% 79.11% 79.70% 65.73% 100.00%
PBT 2,990 766 1,261 -64,955 -34,969 -23,313 10,937 -19.42%
  YoY % 290.34% -39.25% 101.94% -85.75% -50.00% -313.16% -
  Horiz. % 27.34% 7.00% 11.53% -593.90% -319.73% -213.16% 100.00%
Tax -2,286 -300 -742 -277 207 795 292 -
  YoY % -662.00% 59.57% -167.87% -233.82% -73.96% 172.26% -
  Horiz. % -782.88% -102.74% -254.11% -94.86% 70.89% 272.26% 100.00%
NP 704 466 519 -65,232 -34,762 -22,518 11,229 -36.94%
  YoY % 51.07% -10.21% 100.80% -87.65% -54.37% -300.53% -
  Horiz. % 6.27% 4.15% 4.62% -580.92% -309.57% -200.53% 100.00%
NP to SH 641 552 -337 -65,033 -33,155 -20,020 9,135 -35.75%
  YoY % 16.12% 263.80% 99.48% -96.15% -65.61% -319.16% -
  Horiz. % 7.02% 6.04% -3.69% -711.91% -362.94% -219.16% 100.00%
Tax Rate 76.45 % 39.16 % 58.84 % - % - % - % -2.67 % -
  YoY % 95.22% -33.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2,863.30% -1,466.67% -2,203.75% 0.00% 0.00% 0.00% 100.00%
Total Cost 31,221 37,291 45,047 107,905 77,755 57,975 42,714 -5.09%
  YoY % -16.28% -17.22% -58.25% 38.78% 34.12% 35.73% -
  Horiz. % 73.09% 87.30% 105.46% 252.62% 182.04% 135.73% 100.00%
Net Worth 18,900 22,562 29,508 33,454 93,826 102,179 84,547 -22.08%
  YoY % -16.23% -23.54% -11.80% -64.34% -8.18% 20.86% -
  Horiz. % 22.35% 26.69% 34.90% 39.57% 110.98% 120.86% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 22 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 3.49 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 18,900 22,562 29,508 33,454 93,826 102,179 84,547 -22.08%
  YoY % -16.23% -23.54% -11.80% -64.34% -8.18% 20.86% -
  Horiz. % 22.35% 26.69% 34.90% 39.57% 110.98% 120.86% 100.00%
NOSH 210,000 225,625 226,985 209,090 128,529 131,000 92,909 14.54%
  YoY % -6.93% -0.60% 8.56% 62.68% -1.89% 41.00% -
  Horiz. % 226.03% 242.84% 244.31% 225.05% 138.34% 141.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.21 % 1.23 % 1.14 % -152.86 % -80.86 % -63.51 % 20.82 % -31.17%
  YoY % 79.67% 7.89% 100.75% -89.04% -27.32% -405.04% -
  Horiz. % 10.61% 5.91% 5.48% -734.20% -388.38% -305.04% 100.00%
ROE 3.39 % 2.45 % -1.14 % -194.39 % -35.34 % -19.59 % 10.80 % -17.55%
  YoY % 38.37% 314.91% 99.41% -450.06% -80.40% -281.39% -
  Horiz. % 31.39% 22.69% -10.56% -1,799.91% -327.22% -181.39% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.20 16.73 20.07 20.41 33.45 27.07 58.06 -20.00%
  YoY % -9.15% -16.64% -1.67% -38.98% 23.57% -53.38% -
  Horiz. % 26.18% 28.82% 34.57% 35.15% 57.61% 46.62% 100.00%
EPS 0.31 0.24 -0.15 -31.10 -25.80 -15.28 9.83 -43.76%
  YoY % 29.17% 260.00% 99.52% -20.54% -68.85% -255.44% -
  Horiz. % 3.15% 2.44% -1.53% -316.38% -262.46% -155.44% 100.00%
DPS 0.01 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. % 100.00% - - - - - -
NAPS 0.0900 0.1000 0.1300 0.1600 0.7300 0.7800 0.9100 -31.97%
  YoY % -10.00% -23.08% -18.75% -78.08% -6.41% -14.29% -
  Horiz. % 9.89% 10.99% 14.29% 17.58% 80.22% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 777,593
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.11 4.86 5.86 5.49 5.53 4.56 6.94 -8.35%
  YoY % -15.43% -17.06% 6.74% -0.72% 21.27% -34.29% -
  Horiz. % 59.22% 70.03% 84.44% 79.11% 79.68% 65.71% 100.00%
EPS 0.08 0.07 -0.04 -8.36 -4.26 -2.57 1.17 -36.03%
  YoY % 14.29% 275.00% 99.52% -96.24% -65.76% -319.66% -
  Horiz. % 6.84% 5.98% -3.42% -714.53% -364.10% -219.66% 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 0.0243 0.0290 0.0379 0.0430 0.1207 0.1314 0.1087 -22.08%
  YoY % -16.21% -23.48% -11.86% -64.37% -8.14% 20.88% -
  Horiz. % 22.36% 26.68% 34.87% 39.56% 111.04% 120.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.2600 0.3200 0.1600 0.2200 0.2300 0.2600 1.1500 -
P/RPS 1.71 1.91 0.80 1.08 0.69 0.96 1.98 -2.41%
  YoY % -10.47% 138.75% -25.93% 56.52% -28.12% -51.52% -
  Horiz. % 86.36% 96.46% 40.40% 54.55% 34.85% 48.48% 100.00%
P/EPS 85.18 130.80 -107.77 -0.71 -0.89 -1.70 11.70 39.17%
  YoY % -34.88% 221.37% -15,078.87% 20.22% 47.65% -114.53% -
  Horiz. % 728.03% 1,117.95% -921.11% -6.07% -7.61% -14.53% 100.00%
EY 1.17 0.76 -0.93 -141.38 -112.16 -58.78 8.55 -28.19%
  YoY % 53.95% 181.72% 99.34% -26.05% -90.81% -787.49% -
  Horiz. % 13.68% 8.89% -10.88% -1,653.57% -1,311.81% -687.49% 100.00%
DY 0.04 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. % 100.00% - - - - - -
P/NAPS 2.89 3.20 1.23 1.38 0.32 0.33 1.26 14.82%
  YoY % -9.69% 160.16% -10.87% 331.25% -3.03% -73.81% -
  Horiz. % 229.37% 253.97% 97.62% 109.52% 25.40% 26.19% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 26/11/12 16/11/11 12/11/10 09/11/09 17/11/08 16/11/07 -
Price 0.2050 0.2900 0.2900 0.2000 0.3800 0.2500 0.9300 -
P/RPS 1.35 1.73 1.44 0.98 1.14 0.92 1.60 -2.79%
  YoY % -21.97% 20.14% 46.94% -14.04% 23.91% -42.50% -
  Horiz. % 84.38% 108.12% 90.00% 61.25% 71.25% 57.50% 100.00%
P/EPS 67.16 118.53 -195.33 -0.64 -1.47 -1.64 9.46 38.59%
  YoY % -43.34% 160.68% -30,420.31% 56.46% 10.37% -117.34% -
  Horiz. % 709.94% 1,252.96% -2,064.80% -6.77% -15.54% -17.34% 100.00%
EY 1.49 0.84 -0.51 -155.51 -67.88 -61.13 10.57 -27.84%
  YoY % 77.38% 264.71% 99.67% -129.10% -11.04% -678.33% -
  Horiz. % 14.10% 7.95% -4.82% -1,471.24% -642.19% -578.33% 100.00%
DY 0.05 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. % 100.00% - - - - - -
P/NAPS 2.28 2.90 2.23 1.25 0.52 0.32 1.02 14.33%
  YoY % -21.38% 30.04% 78.40% 140.38% 62.50% -68.63% -
  Horiz. % 223.53% 284.31% 218.63% 122.55% 50.98% 31.37% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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