Highlights

[MQTECH] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     32.34%    YoY -     19.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 16,832 18,276 20,384 13,831 11,458 10,536 11,128 31.74%
  QoQ % -7.90% -10.34% 47.38% 20.70% 8.76% -5.32% -
  Horiz. % 151.26% 164.23% 183.18% 124.29% 102.97% 94.68% 100.00%
PBT -2,318 -1,800 40 -7,041 -9,696 -7,712 -12,684 -67.76%
  QoQ % -28.81% -4,600.00% 100.57% 27.38% -25.73% 39.20% -
  Horiz. % 18.28% 14.19% -0.32% 55.51% 76.44% 60.80% 100.00%
Tax 0 0 0 10 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 -2,318 -1,800 40 -7,031 -9,696 -7,712 -12,684 -67.76%
  QoQ % -28.81% -4,600.00% 100.57% 27.49% -25.73% 39.20% -
  Horiz. % 18.28% 14.19% -0.32% 55.43% 76.44% 60.80% 100.00%
NP to SH -1,174 -1,082 2,072 -6,684 -9,878 -7,228 -12,556 -79.36%
  QoQ % -8.56% -152.22% 131.00% 32.34% -36.67% 42.43% -
  Horiz. % 9.36% 8.62% -16.50% 53.23% 78.68% 57.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,150 20,076 20,344 20,862 21,154 18,248 23,812 -13.51%
  QoQ % -4.61% -1.32% -2.48% -1.38% 15.93% -23.37% -
  Horiz. % 80.42% 84.31% 85.44% 87.61% 88.84% 76.63% 100.00%
Net Worth 12,768 15,457 24,617 24,617 23,233 21,398 19,755 -25.23%
  QoQ % -17.40% -37.21% 0.00% 5.95% 8.58% 8.32% -
  Horiz. % 64.63% 78.24% 124.61% 124.61% 117.60% 108.32% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 12,768 15,457 24,617 24,617 23,233 21,398 19,755 -25.23%
  QoQ % -17.40% -37.21% 0.00% 5.95% 8.58% 8.32% -
  Horiz. % 64.63% 78.24% 124.61% 124.61% 117.60% 108.32% 100.00%
NOSH 127,681 154,571 246,173 246,173 258,153 237,763 219,510 -30.30%
  QoQ % -17.40% -37.21% 0.00% -4.64% 8.58% 8.32% -
  Horiz. % 58.17% 70.42% 112.15% 112.15% 117.60% 108.32% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -13.78 % -9.85 % 0.20 % -50.84 % -84.62 % -73.20 % -113.98 % -75.52%
  QoQ % -39.90% -5,025.00% 100.39% 39.92% -15.60% 35.78% -
  Horiz. % 12.09% 8.64% -0.18% 44.60% 74.24% 64.22% 100.00%
ROE -9.20 % -7.00 % 8.42 % -27.15 % -42.52 % -33.78 % -63.56 % -72.40%
  QoQ % -31.43% -183.14% 131.01% 36.15% -25.87% 46.85% -
  Horiz. % 14.47% 11.01% -13.25% 42.72% 66.90% 53.15% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.18 11.82 8.28 5.62 4.44 4.43 5.07 88.95%
  QoQ % 11.51% 42.75% 47.33% 26.58% 0.23% -12.62% -
  Horiz. % 259.96% 233.14% 163.31% 110.85% 87.57% 87.38% 100.00%
EPS -0.92 -0.70 0.00 -2.93 -3.83 -3.04 -5.72 -70.39%
  QoQ % -31.43% 0.00% 0.00% 23.50% -25.99% 46.85% -
  Horiz. % 16.08% 12.24% -0.00% 51.22% 66.96% 53.15% 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 0.1000 0.1000 0.1000 0.1000 0.0900 0.0900 0.0900 7.27%
  QoQ % 0.00% 0.00% 0.00% 11.11% 0.00% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 682,511
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.47 2.68 2.99 2.03 1.68 1.54 1.63 31.90%
  QoQ % -7.84% -10.37% 47.29% 20.83% 9.09% -5.52% -
  Horiz. % 151.53% 164.42% 183.44% 124.54% 103.07% 94.48% 100.00%
EPS -0.17 -0.16 0.30 -0.98 -1.45 -1.06 -1.84 -79.53%
  QoQ % -6.25% -153.33% 130.61% 32.41% -36.79% 42.39% -
  Horiz. % 9.24% 8.70% -16.30% 53.26% 78.80% 57.61% 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 0.0187 0.0226 0.0361 0.0361 0.0340 0.0314 0.0289 -25.17%
  QoQ % -17.26% -37.40% 0.00% 6.18% 8.28% 8.65% -
  Horiz. % 64.71% 78.20% 124.91% 124.91% 117.65% 108.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1200 0.1000 0.1650 0.1050 0.1000 0.1050 0.1150 -
P/RPS 0.91 0.85 1.99 1.87 2.25 2.37 2.27 -45.60%
  QoQ % 7.06% -57.29% 6.42% -16.89% -5.06% 4.41% -
  Horiz. % 40.09% 37.44% 87.67% 82.38% 99.12% 104.41% 100.00%
P/EPS -13.04 -14.29 19.60 -3.87 -2.61 -3.45 -2.01 247.45%
  QoQ % 8.75% -172.91% 606.46% -48.28% 24.35% -71.64% -
  Horiz. % 648.76% 710.95% -975.12% 192.54% 129.85% 171.64% 100.00%
EY -7.67 -7.00 5.10 -25.86 -38.27 -28.95 -49.74 -71.21%
  QoQ % -9.57% -237.25% 119.72% 32.43% -32.19% 41.80% -
  Horiz. % 15.42% 14.07% -10.25% 51.99% 76.94% 58.20% 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 1.20 1.00 1.65 1.05 1.11 1.17 1.28 -4.21%
  QoQ % 20.00% -39.39% 57.14% -5.41% -5.13% -8.59% -
  Horiz. % 93.75% 78.12% 128.91% 82.03% 86.72% 91.41% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 23/05/14 -
Price 0.0900 0.0850 0.1300 0.1200 0.0850 0.1100 0.1150 -
P/RPS 0.68 0.72 1.57 2.14 1.91 2.48 2.27 -55.20%
  QoQ % -5.56% -54.14% -26.64% 12.04% -22.98% 9.25% -
  Horiz. % 29.96% 31.72% 69.16% 94.27% 84.14% 109.25% 100.00%
P/EPS -9.78 -12.14 15.45 -4.42 -2.22 -3.62 -2.01 186.86%
  QoQ % 19.44% -178.58% 449.55% -99.10% 38.67% -80.10% -
  Horiz. % 486.57% 603.98% -768.66% 219.90% 110.45% 180.10% 100.00%
EY -10.22 -8.24 6.47 -22.63 -45.02 -27.64 -49.74 -65.15%
  QoQ % -24.03% -227.36% 128.59% 49.73% -62.88% 44.43% -
  Horiz. % 20.55% 16.57% -13.01% 45.50% 90.51% 55.57% 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 0.90 0.85 1.30 1.20 0.94 1.22 1.28 -20.91%
  QoQ % 5.88% -34.62% 8.33% 27.66% -22.95% -4.69% -
  Horiz. % 70.31% 66.41% 101.56% 93.75% 73.44% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers