Highlights

[MQTECH] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     122.22%    YoY -     -81.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,714 47,270 50,624 38,827 38,704 43,714 42,988 1.12%
  QoQ % -7.52% -6.63% 30.38% 0.32% -11.46% 1.69% -
  Horiz. % 101.69% 109.96% 117.76% 90.32% 90.03% 101.69% 100.00%
PBT 3,010 1,868 432 451 -1,006 -3,316 -10,032 -
  QoQ % 61.17% 332.41% -4.21% 144.80% 69.64% 66.95% -
  Horiz. % -30.01% -18.62% -4.31% -4.50% 10.03% 33.05% 100.00%
Tax -93 -22 -44 -214 -60 -90 -40 75.83%
  QoQ % -324.24% 50.00% 79.44% -256.67% 33.33% -125.00% -
  Horiz. % 233.33% 55.00% 110.00% 535.00% 150.00% 225.00% 100.00%
NP 2,917 1,846 388 237 -1,066 -3,406 -10,072 -
  QoQ % 58.04% 375.77% 63.71% 122.22% 68.68% 66.18% -
  Horiz. % -28.96% -18.33% -3.85% -2.35% 10.59% 33.82% 100.00%
NP to SH 2,917 1,846 388 237 -1,066 -3,406 -10,072 -
  QoQ % 58.04% 375.77% 63.71% 122.22% 68.68% 66.18% -
  Horiz. % -28.96% -18.33% -3.85% -2.35% 10.59% 33.82% 100.00%
Tax Rate 3.10 % 1.18 % 10.19 % 47.45 % - % - % - % -
  QoQ % 162.71% -88.42% -78.52% 0.00% 0.00% 0.00% -
  Horiz. % 6.53% 2.49% 21.48% 100.00% - - -
Total Cost 40,797 45,424 50,236 38,590 39,770 47,120 53,060 -16.06%
  QoQ % -10.19% -9.58% 30.18% -2.97% -15.60% -11.19% -
  Horiz. % 76.89% 85.61% 94.68% 72.73% 74.95% 88.81% 100.00%
Net Worth 55,275 53,072 55,775 54,510 50,285 50,629 50,822 5.75%
  QoQ % 4.15% -4.85% 2.32% 8.40% -0.68% -0.38% -
  Horiz. % 108.76% 104.43% 109.75% 107.26% 98.94% 99.62% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,275 53,072 55,775 54,510 50,285 50,629 50,822 5.75%
  QoQ % 4.15% -4.85% 2.32% 8.40% -0.68% -0.38% -
  Horiz. % 108.76% 104.43% 109.75% 107.26% 98.94% 99.62% 100.00%
NOSH 230,315 230,749 242,500 236,999 228,571 230,135 231,009 -0.20%
  QoQ % -0.19% -4.85% 2.32% 3.69% -0.68% -0.38% -
  Horiz. % 99.70% 99.89% 104.97% 102.59% 98.94% 99.62% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.67 % 3.91 % 0.77 % 0.61 % -2.76 % -7.79 % -23.43 % -
  QoQ % 70.59% 407.79% 26.23% 122.10% 64.57% 66.75% -
  Horiz. % -28.47% -16.69% -3.29% -2.60% 11.78% 33.25% 100.00%
ROE 5.28 % 3.48 % 0.70 % 0.43 % -2.12 % -6.73 % -19.82 % -
  QoQ % 51.72% 397.14% 62.79% 120.28% 68.50% 66.04% -
  Horiz. % -26.64% -17.56% -3.53% -2.17% 10.70% 33.96% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.98 20.49 20.88 16.38 16.93 18.99 18.61 1.32%
  QoQ % -7.37% -1.87% 27.47% -3.25% -10.85% 2.04% -
  Horiz. % 101.99% 110.10% 112.20% 88.02% 90.97% 102.04% 100.00%
EPS 1.27 0.80 0.16 0.10 -0.47 -1.48 -4.36 -
  QoQ % 58.75% 400.00% 60.00% 121.28% 68.24% 66.06% -
  Horiz. % -29.13% -18.35% -3.67% -2.29% 10.78% 33.94% 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 0.2400 0.2300 0.2300 0.2300 0.2200 0.2200 0.2200 5.97%
  QoQ % 4.35% 0.00% 0.00% 4.55% 0.00% 0.00% -
  Horiz. % 109.09% 104.55% 104.55% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.98 6.47 6.93 5.31 5.30 5.98 5.88 1.13%
  QoQ % -7.57% -6.64% 30.51% 0.19% -11.37% 1.70% -
  Horiz. % 101.70% 110.03% 117.86% 90.31% 90.14% 101.70% 100.00%
EPS 0.40 0.25 0.05 0.03 -0.15 -0.47 -1.38 -
  QoQ % 60.00% 400.00% 66.67% 120.00% 68.09% 65.94% -
  Horiz. % -28.99% -18.12% -3.62% -2.17% 10.87% 34.06% 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 0.0757 0.0726 0.0763 0.0746 0.0688 0.0693 0.0696 5.76%
  QoQ % 4.27% -4.85% 2.28% 8.43% -0.72% -0.43% -
  Horiz. % 108.76% 104.31% 109.63% 107.18% 98.85% 99.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1100 0.1200 0.1200 0.1400 0.1000 0.1100 0.0600 -
P/RPS 0.58 0.59 0.57 0.85 0.59 0.58 0.32 48.60%
  QoQ % -1.69% 3.51% -32.94% 44.07% 1.72% 81.25% -
  Horiz. % 181.25% 184.38% 178.12% 265.63% 184.38% 181.25% 100.00%
P/EPS 8.68 15.00 75.00 140.00 -21.43 -7.43 -1.38 -
  QoQ % -42.13% -80.00% -46.43% 753.29% -188.43% -438.41% -
  Horiz. % -628.99% -1,086.96% -5,434.78% -10,144.93% 1,552.90% 538.41% 100.00%
EY 11.52 6.67 1.33 0.71 -4.67 -13.45 -72.67 -
  QoQ % 72.71% 401.50% 87.32% 115.20% 65.28% 81.49% -
  Horiz. % -15.85% -9.18% -1.83% -0.98% 6.43% 18.51% 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 0.46 0.52 0.52 0.61 0.45 0.50 0.27 42.60%
  QoQ % -11.54% 0.00% -14.75% 35.56% -10.00% 85.19% -
  Horiz. % 170.37% 192.59% 192.59% 225.93% 166.67% 185.19% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 17/05/10 25/02/10 25/11/09 24/08/09 13/05/09 -
Price 0.1200 0.1300 0.1000 0.1400 0.1300 0.0800 0.1000 -
P/RPS 0.63 0.63 0.48 0.85 0.77 0.42 0.54 10.81%
  QoQ % 0.00% 31.25% -43.53% 10.39% 83.33% -22.22% -
  Horiz. % 116.67% 116.67% 88.89% 157.41% 142.59% 77.78% 100.00%
P/EPS 9.47 16.25 62.50 140.00 -27.86 -5.41 -2.29 -
  QoQ % -41.72% -74.00% -55.36% 602.51% -414.97% -136.24% -
  Horiz. % -413.54% -709.61% -2,729.26% -6,113.54% 1,216.59% 236.24% 100.00%
EY 10.56 6.15 1.60 0.71 -3.59 -18.50 -43.60 -
  QoQ % 71.71% 284.38% 125.35% 119.78% 80.59% 57.57% -
  Horiz. % -24.22% -14.11% -3.67% -1.63% 8.23% 42.43% 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 0.50 0.57 0.43 0.61 0.59 0.36 0.45 7.27%
  QoQ % -12.28% 32.56% -29.51% 3.39% 63.89% -20.00% -
  Horiz. % 111.11% 126.67% 95.56% 135.56% 131.11% 80.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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