Highlights

[MQTECH] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -931.70%    YoY -     -336.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,720 28,608 28,020 27,190 30,338 36,706 37,400 -26.16%
  QoQ % -17.09% 2.10% 3.05% -10.38% -17.35% -1.86% -
  Horiz. % 63.42% 76.49% 74.92% 72.70% 81.12% 98.14% 100.00%
PBT -4,557 2,206 4,348 -19,585 -1,845 1,842 1,256 -
  QoQ % -306.59% -49.26% 122.20% -961.33% -200.18% 46.66% -
  Horiz. % -362.85% 175.64% 346.18% -1,559.32% -146.92% 146.66% 100.00%
Tax 0 0 0 148 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -4,557 2,206 4,348 -19,437 -1,845 1,842 1,256 -
  QoQ % -306.59% -49.26% 122.37% -953.31% -200.18% 46.66% -
  Horiz. % -362.85% 175.64% 346.18% -1,547.53% -146.92% 146.66% 100.00%
NP to SH -4,401 2,230 5,316 -19,451 -1,885 1,876 1,256 -
  QoQ % -297.37% -58.05% 127.33% -931.70% -200.50% 49.36% -
  Horiz. % -350.42% 177.55% 423.25% -1,548.65% -150.11% 149.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 28,277 26,402 23,672 46,627 32,183 34,864 36,144 -15.08%
  QoQ % 7.10% 11.53% -49.23% 44.88% -7.69% -3.54% -
  Horiz. % 78.24% 73.05% 65.49% 129.00% 89.04% 96.46% 100.00%
Net Worth 25,890 32,520 37,971 32,114 51,846 53,935 49,342 -34.92%
  QoQ % -20.39% -14.35% 18.24% -38.06% -3.87% 9.31% -
  Horiz. % 52.47% 65.91% 76.95% 65.08% 105.07% 109.31% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 25,890 32,520 37,971 32,114 51,846 53,935 49,342 -34.92%
  QoQ % -20.39% -14.35% 18.24% -38.06% -3.87% 9.31% -
  Horiz. % 52.47% 65.91% 76.95% 65.08% 105.07% 109.31% 100.00%
NOSH 215,751 232,291 271,224 229,386 235,666 234,499 224,285 -2.55%
  QoQ % -7.12% -14.35% 18.24% -2.66% 0.50% 4.55% -
  Horiz. % 96.19% 103.57% 120.93% 102.27% 105.07% 104.55% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -19.21 % 7.71 % 15.52 % -71.49 % -6.08 % 5.02 % 3.36 % -
  QoQ % -349.16% -50.32% 121.71% -1,075.82% -221.12% 49.40% -
  Horiz. % -571.73% 229.46% 461.90% -2,127.68% -180.95% 149.40% 100.00%
ROE -17.00 % 6.86 % 14.00 % -60.57 % -3.64 % 3.48 % 2.55 % -
  QoQ % -347.81% -51.00% 123.11% -1,564.01% -204.60% 36.47% -
  Horiz. % -666.67% 269.02% 549.02% -2,375.29% -142.75% 136.47% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.99 12.32 10.33 11.85 12.87 15.65 16.68 -24.26%
  QoQ % -10.80% 19.26% -12.83% -7.93% -17.76% -6.18% -
  Horiz. % 65.89% 73.86% 61.93% 71.04% 77.16% 93.82% 100.00%
EPS -2.04 0.96 1.96 -8.48 -0.80 0.80 0.56 -
  QoQ % -312.50% -51.02% 123.11% -960.00% -200.00% 42.86% -
  Horiz. % -364.29% 171.43% 350.00% -1,514.29% -142.86% 142.86% 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 0.1200 0.1400 0.1400 0.1400 0.2200 0.2300 0.2200 -33.22%
  QoQ % -14.29% 0.00% 0.00% -36.36% -4.35% 4.55% -
  Horiz. % 54.55% 63.64% 63.64% 63.64% 100.00% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.25 3.92 3.84 3.72 4.15 5.02 5.12 -26.12%
  QoQ % -17.09% 2.08% 3.23% -10.36% -17.33% -1.95% -
  Horiz. % 63.48% 76.56% 75.00% 72.66% 81.05% 98.05% 100.00%
EPS -0.60 0.31 0.73 -2.66 -0.26 0.26 0.17 -
  QoQ % -293.55% -57.53% 127.44% -923.08% -200.00% 52.94% -
  Horiz. % -352.94% 182.35% 429.41% -1,564.71% -152.94% 152.94% 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 0.0354 0.0445 0.0520 0.0440 0.0710 0.0738 0.0675 -34.94%
  QoQ % -20.45% -14.42% 18.18% -38.03% -3.79% 9.33% -
  Horiz. % 52.44% 65.93% 77.04% 65.19% 105.19% 109.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1600 0.1000 0.1000 0.1000 0.1000 0.1000 0.1200 -
P/RPS 1.46 0.81 0.97 0.84 0.78 0.64 0.72 60.14%
  QoQ % 80.25% -16.49% 15.48% 7.69% 21.87% -11.11% -
  Horiz. % 202.78% 112.50% 134.72% 116.67% 108.33% 88.89% 100.00%
P/EPS -7.84 10.42 5.10 -1.18 -12.50 12.50 21.43 -
  QoQ % -175.24% 104.31% 532.20% 90.56% -200.00% -41.67% -
  Horiz. % -36.58% 48.62% 23.80% -5.51% -58.33% 58.33% 100.00%
EY -12.75 9.60 19.60 -84.80 -8.00 8.00 4.67 -
  QoQ % -232.81% -51.02% 123.11% -960.00% -200.00% 71.31% -
  Horiz. % -273.02% 205.57% 419.70% -1,815.85% -171.31% 171.31% 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 1.33 0.71 0.71 0.71 0.45 0.43 0.55 80.06%
  QoQ % 87.32% 0.00% 0.00% 57.78% 4.65% -21.82% -
  Horiz. % 241.82% 129.09% 129.09% 129.09% 81.82% 78.18% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 13/05/13 26/02/13 22/11/12 15/08/12 23/05/12 -
Price 0.1500 0.1750 0.0850 0.0900 0.1200 0.1000 0.1000 -
P/RPS 1.36 1.42 0.82 0.76 0.93 0.64 0.60 72.47%
  QoQ % -4.23% 73.17% 7.89% -18.28% 45.31% 6.67% -
  Horiz. % 226.67% 236.67% 136.67% 126.67% 155.00% 106.67% 100.00%
P/EPS -7.35 18.23 4.34 -1.06 -15.00 12.50 17.86 -
  QoQ % -140.32% 320.05% 509.43% 92.93% -220.00% -30.01% -
  Horiz. % -41.15% 102.07% 24.30% -5.94% -83.99% 69.99% 100.00%
EY -13.60 5.49 23.06 -94.22 -6.67 8.00 5.60 -
  QoQ % -347.72% -76.19% 124.47% -1,312.59% -183.38% 42.86% -
  Horiz. % -242.86% 98.04% 411.79% -1,682.50% -119.11% 142.86% 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 1.25 1.25 0.61 0.64 0.55 0.43 0.45 97.48%
  QoQ % 0.00% 104.92% -4.69% 16.36% 27.91% -4.44% -
  Horiz. % 277.78% 277.78% 135.56% 142.22% 122.22% 95.56% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

265  477  628  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 PHB 0.030.00 
 HWGB 0.98+0.135 
 MTRONIC 0.13+0.01 
 EAH 0.03-0.005 
 KANGER 0.18+0.005 
 SAPNRG 0.125+0.005 
 INIX 0.315+0.05 
 KNM 0.225+0.015 
 BINTAI 1.13-0.01 

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. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
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