[MQTECH] QoQ Annualized Quarter Result on 2009-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 38,827 38,704 43,714 42,988 48,775 48,112 47,240 -12.22% QoQ % 0.32% -11.46% 1.69% -11.86% 1.38% 1.85% - Horiz. % 82.19% 81.93% 92.54% 91.00% 103.25% 101.85% 100.00%
PBT 451 -1,006 -3,316 -10,032 2,072 2,734 1,204 -47.94% QoQ % 144.80% 69.64% 66.95% -584.17% -24.23% 127.13% - Horiz. % 37.46% -83.61% -275.42% -833.22% 172.09% 227.13% 100.00%
Tax -214 -60 -90 -40 -824 -234 -292 -18.67% QoQ % -256.67% 33.33% -125.00% 95.15% -251.14% 19.63% - Horiz. % 73.29% 20.55% 30.82% 13.70% 282.19% 80.37% 100.00%
NP 237 -1,066 -3,406 -10,072 1,248 2,500 912 -59.18% QoQ % 122.22% 68.68% 66.18% -907.05% -50.08% 174.12% - Horiz. % 25.99% -116.96% -373.46% -1,104.39% 136.84% 274.12% 100.00%
NP to SH 237 -1,066 -3,406 -10,072 1,248 2,500 912 -59.18% QoQ % 122.22% 68.68% 66.18% -907.05% -50.08% 174.12% - Horiz. % 25.99% -116.96% -373.46% -1,104.39% 136.84% 274.12% 100.00%
Tax Rate 47.45 % - % - % - % 39.77 % 8.58 % 24.25 % 56.25% QoQ % 0.00% 0.00% 0.00% 0.00% 363.52% -64.62% - Horiz. % 195.67% 0.00% 0.00% 0.00% 164.00% 35.38% 100.00%
Total Cost 38,590 39,770 47,120 53,060 47,527 45,612 46,328 -11.44% QoQ % -2.97% -15.60% -11.19% 11.64% 4.20% -1.55% - Horiz. % 83.30% 85.85% 101.71% 114.53% 102.59% 98.45% 100.00%
Net Worth 54,510 50,285 50,629 50,822 53,155 53,240 50,159 5.68% QoQ % 8.40% -0.68% -0.38% -4.39% -0.16% 6.14% - Horiz. % 108.67% 100.25% 100.94% 101.32% 105.97% 106.14% 100.00%
Dividend 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 54,510 50,285 50,629 50,822 53,155 53,240 50,159 5.68% QoQ % 8.40% -0.68% -0.38% -4.39% -0.16% 6.14% - Horiz. % 108.67% 100.25% 100.94% 101.32% 105.97% 106.14% 100.00%
NOSH 236,999 228,571 230,135 231,009 231,111 231,481 227,999 2.61% QoQ % 3.69% -0.68% -0.38% -0.04% -0.16% 1.53% - Horiz. % 103.95% 100.25% 100.94% 101.32% 101.36% 101.53% 100.00%
Ratio Analysis 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.61 % -2.76 % -7.79 % -23.43 % 2.56 % 5.20 % 1.93 % -53.50% QoQ % 122.10% 64.57% 66.75% -1,015.23% -50.77% 169.43% - Horiz. % 31.61% -143.01% -403.63% -1,213.99% 132.64% 269.43% 100.00%
ROE 0.43 % -2.12 % -6.73 % -19.82 % 2.35 % 4.70 % 1.82 % -61.68% QoQ % 120.28% 68.50% 66.04% -943.40% -50.00% 158.24% - Horiz. % 23.63% -116.48% -369.78% -1,089.01% 129.12% 258.24% 100.00%
Per Share 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.38 16.93 18.99 18.61 21.10 20.78 20.72 -14.47% QoQ % -3.25% -10.85% 2.04% -11.80% 1.54% 0.29% - Horiz. % 79.05% 81.71% 91.65% 89.82% 101.83% 100.29% 100.00%
EPS 0.10 -0.47 -1.48 -4.36 0.54 1.08 0.40 -60.21% QoQ % 121.28% 68.24% 66.06% -907.41% -50.00% 170.00% - Horiz. % 25.00% -117.50% -370.00% -1,090.00% 135.00% 270.00% 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 0.2300 0.2200 0.2200 0.2200 0.2300 0.2300 0.2200 3.00% QoQ % 4.55% 0.00% 0.00% -4.35% 0.00% 4.55% - Horiz. % 104.55% 100.00% 100.00% 100.00% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.31 5.30 5.98 5.88 6.68 6.59 6.47 -12.31% QoQ % 0.19% -11.37% 1.70% -11.98% 1.37% 1.85% - Horiz. % 82.07% 81.92% 92.43% 90.88% 103.25% 101.85% 100.00%
EPS 0.03 -0.15 -0.47 -1.38 0.17 0.34 0.12 -60.21% QoQ % 120.00% 68.09% 65.94% -911.76% -50.00% 183.33% - Horiz. % 25.00% -125.00% -391.67% -1,150.00% 141.67% 283.33% 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 0.0746 0.0688 0.0693 0.0696 0.0728 0.0729 0.0687 5.63% QoQ % 8.43% -0.72% -0.43% -4.40% -0.14% 6.11% - Horiz. % 108.59% 100.15% 100.87% 101.31% 105.97% 106.11% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.1400 0.1000 0.1100 0.0600 0.0900 0.1200 0.1400 -
P/RPS 0.85 0.59 0.58 0.32 0.43 0.58 0.68 15.99% QoQ % 44.07% 1.72% 81.25% -25.58% -25.86% -14.71% - Horiz. % 125.00% 86.76% 85.29% 47.06% 63.24% 85.29% 100.00%
P/EPS 140.00 -21.43 -7.43 -1.38 16.67 11.11 35.00 151.35% QoQ % 753.29% -188.43% -438.41% -108.28% 50.05% -68.26% - Horiz. % 400.00% -61.23% -21.23% -3.94% 47.63% 31.74% 100.00%
EY 0.71 -4.67 -13.45 -72.67 6.00 9.00 2.86 -60.40% QoQ % 115.20% 65.28% 81.49% -1,311.17% -33.33% 214.69% - Horiz. % 24.83% -163.29% -470.28% -2,540.91% 209.79% 314.69% 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 0.45 0.50 0.27 0.39 0.52 0.64 -3.14% QoQ % 35.56% -10.00% 85.19% -30.77% -25.00% -18.75% - Horiz. % 95.31% 70.31% 78.12% 42.19% 60.94% 81.25% 100.00%
Price Multiplier on Announcement Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 24/08/09 13/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.1400 0.1300 0.0800 0.1000 0.0900 0.0800 0.1400 -
P/RPS 0.85 0.77 0.42 0.54 0.43 0.38 0.68 15.99% QoQ % 10.39% 83.33% -22.22% 25.58% 13.16% -44.12% - Horiz. % 125.00% 113.24% 61.76% 79.41% 63.24% 55.88% 100.00%
P/EPS 140.00 -27.86 -5.41 -2.29 16.67 7.41 35.00 151.35% QoQ % 602.51% -414.97% -136.24% -113.74% 124.97% -78.83% - Horiz. % 400.00% -79.60% -15.46% -6.54% 47.63% 21.17% 100.00%
EY 0.71 -3.59 -18.50 -43.60 6.00 13.50 2.86 -60.40% QoQ % 119.78% 80.59% 57.57% -826.67% -55.56% 372.03% - Horiz. % 24.83% -125.52% -646.85% -1,524.48% 209.79% 472.03% 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 0.59 0.36 0.45 0.39 0.35 0.64 -3.14% QoQ % 3.39% 63.89% -20.00% 15.38% 11.43% -45.31% - Horiz. % 95.31% 92.19% 56.25% 70.31% 60.94% 54.69% 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.
Comment
Summary.pdf 
