Highlights

[MQTECH] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     42.43%    YoY -     -424.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 20,384 13,831 11,458 10,536 11,128 20,552 23,720 -9.62%
  QoQ % 47.38% 20.70% 8.76% -5.32% -45.85% -13.36% -
  Horiz. % 85.94% 58.31% 48.31% 44.42% 46.91% 86.64% 100.00%
PBT 40 -7,041 -9,696 -7,712 -12,684 -8,127 -4,557 -
  QoQ % 100.57% 27.38% -25.73% 39.20% -56.07% -78.33% -
  Horiz. % -0.88% 154.50% 212.76% 169.22% 278.32% 178.33% 100.00%
Tax 0 10 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NP 40 -7,031 -9,696 -7,712 -12,684 -8,127 -4,557 -
  QoQ % 100.57% 27.49% -25.73% 39.20% -56.07% -78.33% -
  Horiz. % -0.88% 154.28% 212.76% 169.22% 278.32% 178.33% 100.00%
NP to SH 2,072 -6,684 -9,878 -7,228 -12,556 -8,258 -4,401 -
  QoQ % 131.00% 32.34% -36.67% 42.43% -52.05% -87.62% -
  Horiz. % -47.08% 151.86% 224.45% 164.22% 285.28% 187.62% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,344 20,862 21,154 18,248 23,812 28,679 28,277 -19.73%
  QoQ % -2.48% -1.38% 15.93% -23.37% -16.97% 1.42% -
  Horiz. % 71.94% 73.78% 74.81% 64.53% 84.21% 101.42% 100.00%
Net Worth 24,617 24,617 23,233 21,398 19,755 22,686 25,890 -3.31%
  QoQ % 0.00% 5.95% 8.58% 8.32% -12.92% -12.37% -
  Horiz. % 95.08% 95.08% 89.74% 82.65% 76.31% 87.63% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 24,617 24,617 23,233 21,398 19,755 22,686 25,890 -3.31%
  QoQ % 0.00% 5.95% 8.58% 8.32% -12.92% -12.37% -
  Horiz. % 95.08% 95.08% 89.74% 82.65% 76.31% 87.63% 100.00%
NOSH 246,173 246,173 258,153 237,763 219,510 226,868 215,751 9.20%
  QoQ % 0.00% -4.64% 8.58% 8.32% -3.24% 5.15% -
  Horiz. % 114.10% 114.10% 119.65% 110.20% 101.74% 105.15% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.20 % -50.84 % -84.62 % -73.20 % -113.98 % -39.54 % -19.21 % -
  QoQ % 100.39% 39.92% -15.60% 35.78% -188.27% -105.83% -
  Horiz. % -1.04% 264.65% 440.50% 381.05% 593.34% 205.83% 100.00%
ROE 8.42 % -27.15 % -42.52 % -33.78 % -63.56 % -36.40 % -17.00 % -
  QoQ % 131.01% 36.15% -25.87% 46.85% -74.62% -114.12% -
  Horiz. % -49.53% 159.71% 250.12% 198.71% 373.88% 214.12% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.28 5.62 4.44 4.43 5.07 9.06 10.99 -17.22%
  QoQ % 47.33% 26.58% 0.23% -12.62% -44.04% -17.56% -
  Horiz. % 75.34% 51.14% 40.40% 40.31% 46.13% 82.44% 100.00%
EPS 0.00 -2.93 -3.83 -3.04 -5.72 -3.64 -2.04 -
  QoQ % 0.00% 23.50% -25.99% 46.85% -57.14% -78.43% -
  Horiz. % -0.00% 143.63% 187.75% 149.02% 280.39% 178.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1000 0.1000 0.0900 0.0900 0.0900 0.1000 0.1200 -11.45%
  QoQ % 0.00% 11.11% 0.00% 0.00% -10.00% -16.67% -
  Horiz. % 83.33% 83.33% 75.00% 75.00% 75.00% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.79 1.89 1.57 1.44 1.52 2.81 3.25 -9.68%
  QoQ % 47.62% 20.38% 9.03% -5.26% -45.91% -13.54% -
  Horiz. % 85.85% 58.15% 48.31% 44.31% 46.77% 86.46% 100.00%
EPS 0.28 -0.91 -1.35 -0.99 -1.72 -1.13 -0.60 -
  QoQ % 130.77% 32.59% -36.36% 42.44% -52.21% -88.33% -
  Horiz. % -46.67% 151.67% 225.00% 165.00% 286.67% 188.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0337 0.0337 0.0318 0.0293 0.0270 0.0311 0.0354 -3.23%
  QoQ % 0.00% 5.97% 8.53% 8.52% -13.18% -12.15% -
  Horiz. % 95.20% 95.20% 89.83% 82.77% 76.27% 87.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1650 0.1050 0.1000 0.1050 0.1150 0.1300 0.1600 -
P/RPS 1.99 1.87 2.25 2.37 2.27 1.44 1.46 22.96%
  QoQ % 6.42% -16.89% -5.06% 4.41% 57.64% -1.37% -
  Horiz. % 136.30% 128.08% 154.11% 162.33% 155.48% 98.63% 100.00%
P/EPS 19.60 -3.87 -2.61 -3.45 -2.01 -3.57 -7.84 -
  QoQ % 606.46% -48.28% 24.35% -71.64% 43.70% 54.46% -
  Horiz. % -250.00% 49.36% 33.29% 44.01% 25.64% 45.54% 100.00%
EY 5.10 -25.86 -38.27 -28.95 -49.74 -28.00 -12.75 -
  QoQ % 119.72% 32.43% -32.19% 41.80% -77.64% -119.61% -
  Horiz. % -40.00% 202.82% 300.16% 227.06% 390.12% 219.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.65 1.05 1.11 1.17 1.28 1.30 1.33 15.47%
  QoQ % 57.14% -5.41% -5.13% -8.59% -1.54% -2.26% -
  Horiz. % 124.06% 78.95% 83.46% 87.97% 96.24% 97.74% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 24/02/15 28/11/14 29/08/14 23/05/14 26/02/14 28/11/13 -
Price 0.1300 0.1200 0.0850 0.1100 0.1150 0.1250 0.1500 -
P/RPS 1.57 2.14 1.91 2.48 2.27 1.38 1.36 10.06%
  QoQ % -26.64% 12.04% -22.98% 9.25% 64.49% 1.47% -
  Horiz. % 115.44% 157.35% 140.44% 182.35% 166.91% 101.47% 100.00%
P/EPS 15.45 -4.42 -2.22 -3.62 -2.01 -3.43 -7.35 -
  QoQ % 449.55% -99.10% 38.67% -80.10% 41.40% 53.33% -
  Horiz. % -210.20% 60.14% 30.20% 49.25% 27.35% 46.67% 100.00%
EY 6.47 -22.63 -45.02 -27.64 -49.74 -29.12 -13.60 -
  QoQ % 128.59% 49.73% -62.88% 44.43% -70.81% -114.12% -
  Horiz. % -47.57% 166.40% 331.03% 203.24% 365.74% 214.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 1.20 0.94 1.22 1.28 1.25 1.25 2.65%
  QoQ % 8.33% 27.66% -22.95% -4.69% 2.40% 0.00% -
  Horiz. % 104.00% 96.00% 75.20% 97.60% 102.40% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

316  543  629  931 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.34+0.075 
 KNM 0.225+0.015 
 KANGER 0.1750.00 
 MTRONIC-WA 0.09+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS