Highlights

[MQTECH] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -8.56%    YoY -     88.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 15,434 14,920 17,950 16,832 18,276 20,384 13,831 7.59%
  QoQ % 3.45% -16.88% 6.64% -7.90% -10.34% 47.38% -
  Horiz. % 111.59% 107.87% 129.78% 121.70% 132.14% 147.38% 100.00%
PBT -3,550 -7,200 -1,594 -2,318 -1,800 40 -7,041 -36.68%
  QoQ % 50.69% -351.69% 31.25% -28.81% -4,600.00% 100.57% -
  Horiz. % 50.42% 102.26% 22.64% 32.93% 25.56% -0.57% 100.00%
Tax 0 0 6 0 0 0 10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 0.00% 0.00% 0.00% 100.00%
NP -3,550 -7,200 -1,588 -2,318 -1,800 40 -7,031 -36.62%
  QoQ % 50.69% -353.40% 31.51% -28.81% -4,600.00% 100.57% -
  Horiz. % 50.49% 102.40% 22.59% 32.98% 25.60% -0.57% 100.00%
NP to SH -3,998 -8,752 -863 -1,174 -1,082 2,072 -6,684 -29.03%
  QoQ % 54.32% -914.14% 26.53% -8.56% -152.22% 131.00% -
  Horiz. % 59.81% 130.94% 12.91% 17.57% 16.19% -31.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 18,984 22,120 19,538 19,150 20,076 20,344 20,862 -6.10%
  QoQ % -14.18% 13.22% 2.02% -4.61% -1.32% -2.48% -
  Horiz. % 91.00% 106.03% 93.65% 91.80% 96.23% 97.52% 100.00%
Net Worth 25,108 25,108 27,898 12,768 15,457 24,617 24,617 1.33%
  QoQ % 0.00% -10.00% 118.50% -17.40% -37.21% 0.00% -
  Horiz. % 101.99% 101.99% 113.33% 51.87% 62.79% 100.00% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 25,108 25,108 27,898 12,768 15,457 24,617 24,617 1.33%
  QoQ % 0.00% -10.00% 118.50% -17.40% -37.21% 0.00% -
  Horiz. % 101.99% 101.99% 113.33% 51.87% 62.79% 100.00% 100.00%
NOSH 278,980 278,980 278,980 127,681 154,571 246,173 246,173 8.71%
  QoQ % 0.00% 0.00% 118.50% -17.40% -37.21% 0.00% -
  Horiz. % 113.33% 113.33% 113.33% 51.87% 62.79% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -23.00 % -48.26 % -8.85 % -13.78 % -9.85 % 0.20 % -50.84 % -41.10%
  QoQ % 52.34% -445.31% 35.78% -39.90% -5,025.00% 100.39% -
  Horiz. % 45.24% 94.93% 17.41% 27.10% 19.37% -0.39% 100.00%
ROE -15.92 % -34.86 % -3.09 % -9.20 % -7.00 % 8.42 % -27.15 % -29.97%
  QoQ % 54.33% -1,028.16% 66.41% -31.43% -183.14% 131.01% -
  Horiz. % 58.64% 128.40% 11.38% 33.89% 25.78% -31.01% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.53 5.35 6.43 13.18 11.82 8.28 5.62 -1.07%
  QoQ % 3.36% -16.80% -51.21% 11.51% 42.75% 47.33% -
  Horiz. % 98.40% 95.20% 114.41% 234.52% 210.32% 147.33% 100.00%
EPS -1.28 -2.60 -0.63 -0.92 -0.70 0.00 -2.93 -42.45%
  QoQ % 50.77% -312.70% 31.52% -31.43% 0.00% 0.00% -
  Horiz. % 43.69% 88.74% 21.50% 31.40% 23.89% -0.00% 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 0.1000 0.1000 0.1000 0.1000 -6.79%
  QoQ % 0.00% -10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.00% 90.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.11 2.04 2.46 2.30 2.50 2.79 1.89 7.62%
  QoQ % 3.43% -17.07% 6.96% -8.00% -10.39% 47.62% -
  Horiz. % 111.64% 107.94% 130.16% 121.69% 132.28% 147.62% 100.00%
EPS -0.55 -1.20 -0.12 -0.16 -0.15 0.28 -0.91 -28.54%
  QoQ % 54.17% -900.00% 25.00% -6.67% -153.57% 130.77% -
  Horiz. % 60.44% 131.87% 13.19% 17.58% 16.48% -30.77% 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 0.0344 0.0344 0.0382 0.0175 0.0212 0.0337 0.0337 1.38%
  QoQ % 0.00% -9.95% 118.29% -17.45% -37.09% 0.00% -
  Horiz. % 102.08% 102.08% 113.35% 51.93% 62.91% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0550 0.0800 0.0850 0.1200 0.1000 0.1650 0.1050 -
P/RPS 0.99 1.50 1.32 0.91 0.85 1.99 1.87 -34.58%
  QoQ % -34.00% 13.64% 45.05% 7.06% -57.29% 6.42% -
  Horiz. % 52.94% 80.21% 70.59% 48.66% 45.45% 106.42% 100.00%
P/EPS -3.84 -2.55 -27.48 -13.04 -14.29 19.60 -3.87 -0.52%
  QoQ % -50.59% 90.72% -110.74% 8.75% -172.91% 606.46% -
  Horiz. % 99.22% 65.89% 710.08% 336.95% 369.25% -506.46% 100.00%
EY -26.06 -39.21 -3.64 -7.67 -7.00 5.10 -25.86 0.52%
  QoQ % 33.54% -977.20% 52.54% -9.57% -237.25% 119.72% -
  Horiz. % 100.77% 151.62% 14.08% 29.66% 27.07% -19.72% 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 0.61 0.89 0.85 1.20 1.00 1.65 1.05 -30.40%
  QoQ % -31.46% 4.71% -29.17% 20.00% -39.39% 57.14% -
  Horiz. % 58.10% 84.76% 80.95% 114.29% 95.24% 157.14% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 29/02/16 20/11/15 20/08/15 19/05/15 24/02/15 -
Price 0.0550 0.0750 0.0800 0.0900 0.0850 0.1300 0.1200 -
P/RPS 0.99 1.40 1.24 0.68 0.72 1.57 2.14 -40.21%
  QoQ % -29.29% 12.90% 82.35% -5.56% -54.14% -26.64% -
  Horiz. % 46.26% 65.42% 57.94% 31.78% 33.64% 73.36% 100.00%
P/EPS -3.84 -2.39 -25.86 -9.78 -12.14 15.45 -4.42 -8.96%
  QoQ % -60.67% 90.76% -164.42% 19.44% -178.58% 449.55% -
  Horiz. % 86.88% 54.07% 585.07% 221.27% 274.66% -349.55% 100.00%
EY -26.06 -41.83 -3.87 -10.22 -8.24 6.47 -22.63 9.87%
  QoQ % 37.70% -980.88% 62.13% -24.03% -227.36% 128.59% -
  Horiz. % 115.16% 184.84% 17.10% 45.16% 36.41% -28.59% 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 0.61 0.83 0.80 0.90 0.85 1.30 1.20 -36.33%
  QoQ % -26.51% 3.75% -11.11% 5.88% -34.62% 8.33% -
  Horiz. % 50.83% 69.17% 66.67% 75.00% 70.83% 108.33% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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