Highlights

[MQTECH] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -87.62%    YoY -     57.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,458 10,536 11,128 20,552 23,720 28,608 28,020 -44.88%
  QoQ % 8.76% -5.32% -45.85% -13.36% -17.09% 2.10% -
  Horiz. % 40.89% 37.60% 39.71% 73.35% 84.65% 102.10% 100.00%
PBT -9,696 -7,712 -12,684 -8,127 -4,557 2,206 4,348 -
  QoQ % -25.73% 39.20% -56.07% -78.33% -306.59% -49.26% -
  Horiz. % -223.00% -177.37% -291.72% -186.91% -104.81% 50.74% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -9,696 -7,712 -12,684 -8,127 -4,557 2,206 4,348 -
  QoQ % -25.73% 39.20% -56.07% -78.33% -306.59% -49.26% -
  Horiz. % -223.00% -177.37% -291.72% -186.91% -104.81% 50.74% 100.00%
NP to SH -9,878 -7,228 -12,556 -8,258 -4,401 2,230 5,316 -
  QoQ % -36.67% 42.43% -52.05% -87.62% -297.37% -58.05% -
  Horiz. % -185.83% -135.97% -236.19% -155.34% -82.79% 41.95% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,154 18,248 23,812 28,679 28,277 26,402 23,672 -7.22%
  QoQ % 15.93% -23.37% -16.97% 1.42% 7.10% 11.53% -
  Horiz. % 89.37% 77.09% 100.59% 121.15% 119.45% 111.53% 100.00%
Net Worth 23,233 21,398 19,755 22,686 25,890 32,520 37,971 -27.90%
  QoQ % 8.58% 8.32% -12.92% -12.37% -20.39% -14.35% -
  Horiz. % 61.19% 56.35% 52.03% 59.75% 68.18% 85.65% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 23,233 21,398 19,755 22,686 25,890 32,520 37,971 -27.90%
  QoQ % 8.58% 8.32% -12.92% -12.37% -20.39% -14.35% -
  Horiz. % 61.19% 56.35% 52.03% 59.75% 68.18% 85.65% 100.00%
NOSH 258,153 237,763 219,510 226,868 215,751 232,291 271,224 -3.24%
  QoQ % 8.58% 8.32% -3.24% 5.15% -7.12% -14.35% -
  Horiz. % 95.18% 87.66% 80.93% 83.65% 79.55% 85.65% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -84.62 % -73.20 % -113.98 % -39.54 % -19.21 % 7.71 % 15.52 % -
  QoQ % -15.60% 35.78% -188.27% -105.83% -349.16% -50.32% -
  Horiz. % -545.23% -471.65% -734.41% -254.77% -123.78% 49.68% 100.00%
ROE -42.52 % -33.78 % -63.56 % -36.40 % -17.00 % 6.86 % 14.00 % -
  QoQ % -25.87% 46.85% -74.62% -114.12% -347.81% -51.00% -
  Horiz. % -303.71% -241.29% -454.00% -260.00% -121.43% 49.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.44 4.43 5.07 9.06 10.99 12.32 10.33 -43.02%
  QoQ % 0.23% -12.62% -44.04% -17.56% -10.80% 19.26% -
  Horiz. % 42.98% 42.88% 49.08% 87.71% 106.39% 119.26% 100.00%
EPS -3.83 -3.04 -5.72 -3.64 -2.04 0.96 1.96 -
  QoQ % -25.99% 46.85% -57.14% -78.43% -312.50% -51.02% -
  Horiz. % -195.41% -155.10% -291.84% -185.71% -104.08% 48.98% 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 0.0900 0.1000 0.1200 0.1400 0.1400 -25.49%
  QoQ % 0.00% 0.00% -10.00% -16.67% -14.29% 0.00% -
  Horiz. % 64.29% 64.29% 64.29% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.57 1.44 1.52 2.81 3.25 3.92 3.84 -44.88%
  QoQ % 9.03% -5.26% -45.91% -13.54% -17.09% 2.08% -
  Horiz. % 40.89% 37.50% 39.58% 73.18% 84.64% 102.08% 100.00%
EPS -1.35 -0.99 -1.72 -1.13 -0.60 0.31 0.73 -
  QoQ % -36.36% 42.44% -52.21% -88.33% -293.55% -57.53% -
  Horiz. % -184.93% -135.62% -235.62% -154.79% -82.19% 42.47% 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 0.0318 0.0293 0.0270 0.0311 0.0354 0.0445 0.0520 -27.93%
  QoQ % 8.53% 8.52% -13.18% -12.15% -20.45% -14.42% -
  Horiz. % 61.15% 56.35% 51.92% 59.81% 68.08% 85.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1000 0.1050 0.1150 0.1300 0.1600 0.1000 0.1000 -
P/RPS 2.25 2.37 2.27 1.44 1.46 0.81 0.97 75.14%
  QoQ % -5.06% 4.41% 57.64% -1.37% 80.25% -16.49% -
  Horiz. % 231.96% 244.33% 234.02% 148.45% 150.52% 83.51% 100.00%
P/EPS -2.61 -3.45 -2.01 -3.57 -7.84 10.42 5.10 -
  QoQ % 24.35% -71.64% 43.70% 54.46% -175.24% 104.31% -
  Horiz. % -51.18% -67.65% -39.41% -70.00% -153.73% 204.31% 100.00%
EY -38.27 -28.95 -49.74 -28.00 -12.75 9.60 19.60 -
  QoQ % -32.19% 41.80% -77.64% -119.61% -232.81% -51.02% -
  Horiz. % -195.26% -147.70% -253.78% -142.86% -65.05% 48.98% 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 1.11 1.17 1.28 1.30 1.33 0.71 0.71 34.67%
  QoQ % -5.13% -8.59% -1.54% -2.26% 87.32% 0.00% -
  Horiz. % 156.34% 164.79% 180.28% 183.10% 187.32% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 13/05/13 -
Price 0.0850 0.1100 0.1150 0.1250 0.1500 0.1750 0.0850 -
P/RPS 1.91 2.48 2.27 1.38 1.36 1.42 0.82 75.63%
  QoQ % -22.98% 9.25% 64.49% 1.47% -4.23% 73.17% -
  Horiz. % 232.93% 302.44% 276.83% 168.29% 165.85% 173.17% 100.00%
P/EPS -2.22 -3.62 -2.01 -3.43 -7.35 18.23 4.34 -
  QoQ % 38.67% -80.10% 41.40% 53.33% -140.32% 320.05% -
  Horiz. % -51.15% -83.41% -46.31% -79.03% -169.35% 420.05% 100.00%
EY -45.02 -27.64 -49.74 -29.12 -13.60 5.49 23.06 -
  QoQ % -62.88% 44.43% -70.81% -114.12% -347.72% -76.19% -
  Horiz. % -195.23% -119.86% -215.70% -126.28% -58.98% 23.81% 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 0.94 1.22 1.28 1.25 1.25 1.25 0.61 33.38%
  QoQ % -22.95% -4.69% 2.40% 0.00% 0.00% 104.92% -
  Horiz. % 154.10% 200.00% 209.84% 204.92% 204.92% 204.92% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
6. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
7. Stocks on Radar - D’nonce Technology (7114) AmInvest Research Reports
8. NOW SHOWING: The Trilogy of FAST & FURIOUS Shows, PART 11 KSSC BHD/5192 (UPDATED NUMBER : 3 F ) Author: SEE_Research | Publish date: 18 June 2021 SEE_Research
PARTNERS & BROKERS