Highlights

[MQTECH] QoQ Annualized Quarter Result on 2013-09-30 [#3]


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,536 11,128 20,552 23,720 28,608 28,020 27,190 -46.94%
  QoQ % -5.32% -45.85% -13.36% -17.09% 2.10% 3.05% -
  Horiz. % 38.75% 40.93% 75.59% 87.24% 105.22% 103.05% 100.00%
PBT -7,712 -12,684 -8,127 -4,557 2,206 4,348 -19,585 -46.37%
  QoQ % 39.20% -56.07% -78.33% -306.59% -49.26% 122.20% -
  Horiz. % 39.38% 64.76% 41.50% 23.27% -11.26% -22.20% 100.00%
Tax 0 0 0 0 0 0 148 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -7,712 -12,684 -8,127 -4,557 2,206 4,348 -19,437 -46.10%
  QoQ % 39.20% -56.07% -78.33% -306.59% -49.26% 122.37% -
  Horiz. % 39.68% 65.26% 41.81% 23.45% -11.35% -22.37% 100.00%
NP to SH -7,228 -12,556 -8,258 -4,401 2,230 5,316 -19,451 -48.41%
  QoQ % 42.43% -52.05% -87.62% -297.37% -58.05% 127.33% -
  Horiz. % 37.16% 64.55% 42.46% 22.63% -11.46% -27.33% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 18,248 23,812 28,679 28,277 26,402 23,672 46,627 -46.59%
  QoQ % -23.37% -16.97% 1.42% 7.10% 11.53% -49.23% -
  Horiz. % 39.14% 51.07% 61.51% 60.65% 56.62% 50.77% 100.00%
Net Worth 21,398 19,755 22,686 25,890 32,520 37,971 32,114 -23.77%
  QoQ % 8.32% -12.92% -12.37% -20.39% -14.35% 18.24% -
  Horiz. % 66.63% 61.52% 70.64% 80.62% 101.27% 118.24% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,398 19,755 22,686 25,890 32,520 37,971 32,114 -23.77%
  QoQ % 8.32% -12.92% -12.37% -20.39% -14.35% 18.24% -
  Horiz. % 66.63% 61.52% 70.64% 80.62% 101.27% 118.24% 100.00%
NOSH 237,763 219,510 226,868 215,751 232,291 271,224 229,386 2.43%
  QoQ % 8.32% -3.24% 5.15% -7.12% -14.35% 18.24% -
  Horiz. % 103.65% 95.69% 98.90% 94.06% 101.27% 118.24% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -73.20 % -113.98 % -39.54 % -19.21 % 7.71 % 15.52 % -71.49 % 1.59%
  QoQ % 35.78% -188.27% -105.83% -349.16% -50.32% 121.71% -
  Horiz. % 102.39% 159.43% 55.31% 26.87% -10.78% -21.71% 100.00%
ROE -33.78 % -63.56 % -36.40 % -17.00 % 6.86 % 14.00 % -60.57 % -32.32%
  QoQ % 46.85% -74.62% -114.12% -347.81% -51.00% 123.11% -
  Horiz. % 55.77% 104.94% 60.10% 28.07% -11.33% -23.11% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.43 5.07 9.06 10.99 12.32 10.33 11.85 -48.20%
  QoQ % -12.62% -44.04% -17.56% -10.80% 19.26% -12.83% -
  Horiz. % 37.38% 42.78% 76.46% 92.74% 103.97% 87.17% 100.00%
EPS -3.04 -5.72 -3.64 -2.04 0.96 1.96 -8.48 -49.63%
  QoQ % 46.85% -57.14% -78.43% -312.50% -51.02% 123.11% -
  Horiz. % 35.85% 67.45% 42.92% 24.06% -11.32% -23.11% 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 0.0900 0.0900 0.1000 0.1200 0.1400 0.1400 0.1400 -25.57%
  QoQ % 0.00% -10.00% -16.67% -14.29% 0.00% 0.00% -
  Horiz. % 64.29% 64.29% 71.43% 85.71% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.44 1.52 2.81 3.25 3.92 3.84 3.72 -46.98%
  QoQ % -5.26% -45.91% -13.54% -17.09% 2.08% 3.23% -
  Horiz. % 38.71% 40.86% 75.54% 87.37% 105.38% 103.23% 100.00%
EPS -0.99 -1.72 -1.13 -0.60 0.31 0.73 -2.66 -48.35%
  QoQ % 42.44% -52.21% -88.33% -293.55% -57.53% 127.44% -
  Horiz. % 37.22% 64.66% 42.48% 22.56% -11.65% -27.44% 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 0.0293 0.0270 0.0311 0.0354 0.0445 0.0520 0.0440 -23.80%
  QoQ % 8.52% -13.18% -12.15% -20.45% -14.42% 18.18% -
  Horiz. % 66.59% 61.36% 70.68% 80.45% 101.14% 118.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.1050 0.1150 0.1300 0.1600 0.1000 0.1000 0.1000 -
P/RPS 2.37 2.27 1.44 1.46 0.81 0.97 0.84 100.05%
  QoQ % 4.41% 57.64% -1.37% 80.25% -16.49% 15.48% -
  Horiz. % 282.14% 270.24% 171.43% 173.81% 96.43% 115.48% 100.00%
P/EPS -3.45 -2.01 -3.57 -7.84 10.42 5.10 -1.18 104.87%
  QoQ % -71.64% 43.70% 54.46% -175.24% 104.31% 532.20% -
  Horiz. % 292.37% 170.34% 302.54% 664.41% -883.05% -432.20% 100.00%
EY -28.95 -49.74 -28.00 -12.75 9.60 19.60 -84.80 -51.25%
  QoQ % 41.80% -77.64% -119.61% -232.81% -51.02% 123.11% -
  Horiz. % 34.14% 58.66% 33.02% 15.04% -11.32% -23.11% 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 1.17 1.28 1.30 1.33 0.71 0.71 0.71 39.64%
  QoQ % -8.59% -1.54% -2.26% 87.32% 0.00% 0.00% -
  Horiz. % 164.79% 180.28% 183.10% 187.32% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 13/05/13 26/02/13 -
Price 0.1100 0.1150 0.1250 0.1500 0.1750 0.0850 0.0900 -
P/RPS 2.48 2.27 1.38 1.36 1.42 0.82 0.76 120.48%
  QoQ % 9.25% 64.49% 1.47% -4.23% 73.17% 7.89% -
  Horiz. % 326.32% 298.68% 181.58% 178.95% 186.84% 107.89% 100.00%
P/EPS -3.62 -2.01 -3.43 -7.35 18.23 4.34 -1.06 127.29%
  QoQ % -80.10% 41.40% 53.33% -140.32% 320.05% 509.43% -
  Horiz. % 341.51% 189.62% 323.58% 693.40% -1,719.81% -409.43% 100.00%
EY -27.64 -49.74 -29.12 -13.60 5.49 23.06 -94.22 -55.95%
  QoQ % 44.43% -70.81% -114.12% -347.72% -76.19% 124.47% -
  Horiz. % 29.34% 52.79% 30.91% 14.43% -5.83% -24.47% 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 1.22 1.28 1.25 1.25 1.25 0.61 0.64 53.92%
  QoQ % -4.69% 2.40% 0.00% 0.00% 104.92% -4.69% -
  Horiz. % 190.63% 200.00% 195.31% 195.31% 195.31% 95.31% 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
 
 

794  394  530  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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!
PARTNERS & BROKERS