Highlights

[MTOUCHE] YoY TTM Result on 2012-12-31 [#4]

Stock [MTOUCHE]: MTOUCHE TECHNOLOGY BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     669.57%    YoY -     189.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 23,828 25,868 28,727 36,888 43,753 44,080 42,732 -7.49%
  YoY % -7.89% -9.95% -22.12% -15.69% -0.74% 3.15% -
  Horiz. % 55.76% 60.54% 67.23% 86.32% 102.39% 103.15% 100.00%
PBT 1,909 -5,933 765 6,097 -3,992 2,301 -64,913 -
  YoY % 132.18% -875.56% -87.45% 252.73% -273.49% 103.54% -
  Horiz. % -2.94% 9.14% -1.18% -9.39% 6.15% -3.54% 100.00%
Tax -1,775 -926 -849 -1,712 -320 -722 -277 28.10%
  YoY % -91.68% -9.07% 50.41% -435.00% 55.68% -160.65% -
  Horiz. % 640.79% 334.30% 306.50% 618.05% 115.52% 260.65% 100.00%
NP 134 -6,859 -84 4,385 -4,312 1,579 -65,190 -
  YoY % 101.95% -8,065.48% -101.92% 201.69% -373.08% 102.42% -
  Horiz. % -0.21% 10.52% 0.13% -6.73% 6.61% -2.42% 100.00%
NP to SH 258 -6,576 106 4,248 -4,747 1,205 -65,245 -
  YoY % 103.92% -6,303.77% -97.50% 189.49% -493.94% 101.85% -
  Horiz. % -0.40% 10.08% -0.16% -6.51% 7.28% -1.85% 100.00%
Tax Rate 92.98 % - % 110.98 % 28.08 % - % 31.38 % - % -
  YoY % 0.00% 0.00% 295.23% 0.00% 0.00% 0.00% -
  Horiz. % 296.30% 0.00% 353.66% 89.48% 0.00% 100.00% -
Total Cost 23,694 32,727 28,811 32,503 48,065 42,501 107,922 -18.30%
  YoY % -27.60% 13.59% -11.36% -32.38% 13.09% -60.62% -
  Horiz. % 21.95% 30.32% 26.70% 30.12% 44.54% 39.38% 100.00%
Net Worth 11,484 10,797 17,600 22,441 20,388 29,166 2,300,429 -50.66%
  YoY % 6.36% -38.65% -21.57% 10.07% -30.10% -98.73% -
  Horiz. % 0.50% 0.47% 0.77% 0.98% 0.89% 1.27% 100.00%
Dividend
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 % - % - % 21.08 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 11,484 10,797 17,600 22,441 20,388 29,166 2,300,429 -50.66%
  YoY % 6.36% -38.65% -21.57% 10.07% -30.10% -98.73% -
  Horiz. % 0.50% 0.47% 0.77% 0.98% 0.89% 1.27% 100.00%
NOSH 127,600 215,944 220,000 224,411 226,538 208,333 127,801 -0.02%
  YoY % -40.91% -1.84% -1.97% -0.94% 8.74% 63.01% -
  Horiz. % 99.84% 168.97% 172.14% 175.59% 177.26% 163.01% 100.00%
Ratio Analysis
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.56 % -26.52 % -0.29 % 11.89 % -9.86 % 3.58 % -152.56 % -
  YoY % 102.11% -9,044.83% -102.44% 220.59% -375.42% 102.35% -
  Horiz. % -0.37% 17.38% 0.19% -7.79% 6.46% -2.35% 100.00%
ROE 2.25 % -60.90 % 0.60 % 18.93 % -23.28 % 4.13 % -2.84 % -
  YoY % 103.69% -10,250.00% -96.83% 181.31% -663.68% 245.42% -
  Horiz. % -79.23% 2,144.37% -21.13% -666.55% 819.72% -145.42% 100.00%
Per Share
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.67 11.98 13.06 16.44 19.31 21.16 33.44 -7.48%
  YoY % 55.84% -8.27% -20.56% -14.86% -8.74% -36.72% -
  Horiz. % 55.83% 35.83% 39.06% 49.16% 57.75% 63.28% 100.00%
EPS 0.20 -3.05 0.05 1.89 -2.10 0.58 -51.05 -
  YoY % 106.56% -6,200.00% -97.35% 190.00% -462.07% 101.14% -
  Horiz. % -0.39% 5.97% -0.10% -3.70% 4.11% -1.14% 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 0.0900 0.0500 0.0800 0.1000 0.0900 0.1400 18.0000 -50.65%
  YoY % 80.00% -37.50% -20.00% 11.11% -35.71% -99.22% -
  Horiz. % 0.50% 0.28% 0.44% 0.56% 0.50% 0.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 777,593
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.06 3.33 3.69 4.74 5.63 5.67 5.50 -7.52%
  YoY % -8.11% -9.76% -22.15% -15.81% -0.71% 3.09% -
  Horiz. % 55.64% 60.55% 67.09% 86.18% 102.36% 103.09% 100.00%
EPS 0.03 -0.85 0.01 0.55 -0.61 0.15 -8.39 -
  YoY % 103.53% -8,600.00% -98.18% 190.16% -506.67% 101.79% -
  Horiz. % -0.36% 10.13% -0.12% -6.56% 7.27% -1.79% 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 0.0148 0.0139 0.0226 0.0289 0.0262 0.0375 2.9584 -50.65%
  YoY % 6.47% -38.50% -21.80% 10.31% -30.13% -98.73% -
  Horiz. % 0.50% 0.47% 0.76% 0.98% 0.89% 1.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3400 0.2250 0.2200 0.2600 0.2500 0.2800 0.3200 -
P/RPS 1.82 1.88 1.68 1.58 1.29 1.32 0.96 8.90%
  YoY % -3.19% 11.90% 6.33% 22.48% -2.27% 37.50% -
  Horiz. % 189.58% 195.83% 175.00% 164.58% 134.38% 137.50% 100.00%
P/EPS 168.16 -7.39 456.60 13.74 -11.93 48.41 -0.63 -
  YoY % 2,375.51% -101.62% 3,223.14% 215.17% -124.64% 7,784.13% -
  Horiz. % -26,692.07% 1,173.02% -72,476.19% -2,180.95% 1,893.65% -7,684.13% 100.00%
EY 0.59 -13.53 0.22 7.28 -8.38 2.07 -159.54 -
  YoY % 104.36% -6,250.00% -96.98% 186.87% -504.83% 101.30% -
  Horiz. % -0.37% 8.48% -0.14% -4.56% 5.25% -1.30% 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 3.78 4.50 2.75 2.60 2.78 2.00 0.02 101.13%
  YoY % -16.00% 63.64% 5.77% -6.47% 39.00% 9,900.00% -
  Horiz. % 18,900.00% 22,500.00% 13,750.00% 13,000.00% 13,900.00% 10,000.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/08/17 02/03/15 26/02/14 25/02/13 20/02/12 28/02/11 12/02/10 -
Price 0.2000 0.2050 0.2700 0.1900 0.3800 0.2200 0.2000 -
P/RPS 1.07 1.71 2.07 1.16 1.97 1.04 0.60 8.02%
  YoY % -37.43% -17.39% 78.45% -41.12% 89.42% 73.33% -
  Horiz. % 178.33% 285.00% 345.00% 193.33% 328.33% 173.33% 100.00%
P/EPS 98.91 -6.73 560.38 10.04 -18.13 38.04 -0.39 -
  YoY % 1,569.69% -101.20% 5,481.47% 155.38% -147.66% 9,853.85% -
  Horiz. % -25,361.54% 1,725.64% -143,687.19% -2,574.36% 4,648.72% -9,753.85% 100.00%
EY 1.01 -14.85 0.18 9.96 -5.51 2.63 -255.26 -
  YoY % 106.80% -8,350.00% -98.19% 280.76% -309.51% 101.03% -
  Horiz. % -0.40% 5.82% -0.07% -3.90% 2.16% -1.03% 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 2.22 4.10 3.38 1.90 4.22 1.57 0.01 105.49%
  YoY % -45.85% 21.30% 77.89% -54.98% 168.79% 15,600.00% -
  Horiz. % 22,200.00% 41,000.00% 33,800.00% 19,000.00% 42,200.00% 15,700.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

343  434  599  864 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.25+0.035 
 DNEX-WD 0.045+0.025 
 TRIVE 0.01-0.005 
 PDZ 0.185-0.005 
 VSOLAR 0.05-0.02 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 EDUSPEC 0.025+0.005 
 IRIS 0.2750.00 
 MQTECH 0.07-0.01 

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