Highlights

[MQTECH] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     128.16%    YoY -     136.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,190 30,338 36,706 37,400 26,689 24,661 22,922 12.00%
  QoQ % -10.38% -17.35% -1.86% 40.13% 8.22% 7.59% -
  Horiz. % 118.62% 132.36% 160.13% 163.16% 116.43% 107.59% 100.00%
PBT -19,585 -1,845 1,842 1,256 -4,303 -3,997 -5,060 145.51%
  QoQ % -961.33% -200.18% 46.66% 129.19% -7.65% 21.00% -
  Horiz. % 387.06% 36.47% -36.40% -24.82% 85.04% 79.00% 100.00%
Tax 148 0 0 0 -9 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,644.44% -0.00% -0.00% -0.00% 100.00% - -
NP -19,437 -1,845 1,842 1,256 -4,312 -3,997 -5,060 144.28%
  QoQ % -953.31% -200.18% 46.66% 129.13% -7.87% 21.00% -
  Horiz. % 384.13% 36.47% -36.40% -24.82% 85.22% 79.00% 100.00%
NP to SH -19,451 -1,885 1,876 1,256 -4,461 -3,997 -5,060 144.39%
  QoQ % -931.70% -200.50% 49.36% 128.16% -11.60% 21.00% -
  Horiz. % 384.41% 37.26% -37.08% -24.82% 88.16% 79.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 46,627 32,183 34,864 36,144 31,001 28,658 27,982 40.34%
  QoQ % 44.88% -7.69% -3.54% 16.59% 8.17% 2.42% -
  Horiz. % 166.63% 115.02% 124.59% 129.17% 110.79% 102.42% 100.00%
Net Worth 32,114 51,846 53,935 49,342 50,635 53,041 52,899 -28.20%
  QoQ % -38.06% -3.87% 9.31% -2.55% -4.54% 0.27% -
  Horiz. % 60.71% 98.01% 101.96% 93.28% 95.72% 100.27% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 32,114 51,846 53,935 49,342 50,635 53,041 52,899 -28.20%
  QoQ % -38.06% -3.87% 9.31% -2.55% -4.54% 0.27% -
  Horiz. % 60.71% 98.01% 101.96% 93.28% 95.72% 100.27% 100.00%
NOSH 229,386 235,666 234,499 224,285 230,159 230,615 229,999 -0.18%
  QoQ % -2.66% 0.50% 4.55% -2.55% -0.20% 0.27% -
  Horiz. % 99.73% 102.46% 101.96% 97.52% 100.07% 100.27% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -71.49 % -6.08 % 5.02 % 3.36 % -16.16 % -16.21 % -22.07 % 118.15%
  QoQ % -1,075.82% -221.12% 49.40% 120.79% 0.31% 26.55% -
  Horiz. % 323.92% 27.55% -22.75% -15.22% 73.22% 73.45% 100.00%
ROE -60.57 % -3.64 % 3.48 % 2.55 % -8.81 % -7.54 % -9.57 % 240.25%
  QoQ % -1,564.01% -204.60% 36.47% 128.94% -16.84% 21.21% -
  Horiz. % 632.92% 38.04% -36.36% -26.65% 92.06% 78.79% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.85 12.87 15.65 16.68 11.60 10.69 9.97 12.15%
  QoQ % -7.93% -17.76% -6.18% 43.79% 8.51% 7.22% -
  Horiz. % 118.86% 129.09% 156.97% 167.30% 116.35% 107.22% 100.00%
EPS -8.48 -0.80 0.80 0.56 -1.87 -1.73 -2.20 144.83%
  QoQ % -960.00% -200.00% 42.86% 129.95% -8.09% 21.36% -
  Horiz. % 385.45% 36.36% -36.36% -25.45% 85.00% 78.64% 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 0.1400 0.2200 0.2300 0.2200 0.2200 0.2300 0.2300 -28.07%
  QoQ % -36.36% -4.35% 4.55% 0.00% -4.35% 0.00% -
  Horiz. % 60.87% 95.65% 100.00% 95.65% 95.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.72 4.15 5.02 5.12 3.65 3.38 3.14 11.91%
  QoQ % -10.36% -17.33% -1.95% 40.27% 7.99% 7.64% -
  Horiz. % 118.47% 132.17% 159.87% 163.06% 116.24% 107.64% 100.00%
EPS -2.66 -0.26 0.26 0.17 -0.61 -0.55 -0.69 144.86%
  QoQ % -923.08% -200.00% 52.94% 127.87% -10.91% 20.29% -
  Horiz. % 385.51% 37.68% -37.68% -24.64% 88.41% 79.71% 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 0.0440 0.0710 0.0738 0.0675 0.0693 0.0726 0.0724 -28.14%
  QoQ % -38.03% -3.79% 9.33% -2.60% -4.55% 0.28% -
  Horiz. % 60.77% 98.07% 101.93% 93.23% 95.72% 100.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1000 0.1000 0.1000 0.1200 0.0900 0.0700 0.0900 -
P/RPS 0.84 0.78 0.64 0.72 0.78 0.65 0.90 -4.48%
  QoQ % 7.69% 21.87% -11.11% -7.69% 20.00% -27.78% -
  Horiz. % 93.33% 86.67% 71.11% 80.00% 86.67% 72.22% 100.00%
P/EPS -1.18 -12.50 12.50 21.43 -4.64 -4.04 -4.09 -56.17%
  QoQ % 90.56% -200.00% -41.67% 561.85% -14.85% 1.22% -
  Horiz. % 28.85% 305.62% -305.62% -523.96% 113.45% 98.78% 100.00%
EY -84.80 -8.00 8.00 4.67 -21.54 -24.76 -24.44 128.33%
  QoQ % -960.00% -200.00% 71.31% 121.68% 13.00% -1.31% -
  Horiz. % 346.97% 32.73% -32.73% -19.11% 88.13% 101.31% 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 0.71 0.45 0.43 0.55 0.41 0.30 0.39 48.82%
  QoQ % 57.78% 4.65% -21.82% 34.15% 36.67% -23.08% -
  Horiz. % 182.05% 115.38% 110.26% 141.03% 105.13% 76.92% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 23/11/11 24/08/11 -
Price 0.0900 0.1200 0.1000 0.1000 0.1200 0.0900 0.0800 -
P/RPS 0.76 0.93 0.64 0.60 1.03 0.84 0.80 -3.35%
  QoQ % -18.28% 45.31% 6.67% -41.75% 22.62% 5.00% -
  Horiz. % 95.00% 116.25% 80.00% 75.00% 128.75% 105.00% 100.00%
P/EPS -1.06 -15.00 12.50 17.86 -6.19 -5.19 -3.64 -55.90%
  QoQ % 92.93% -220.00% -30.01% 388.53% -19.27% -42.58% -
  Horiz. % 29.12% 412.09% -343.41% -490.66% 170.05% 142.58% 100.00%
EY -94.22 -6.67 8.00 5.60 -16.15 -19.26 -27.50 126.42%
  QoQ % -1,312.59% -183.38% 42.86% 134.67% 16.15% 29.96% -
  Horiz. % 342.62% 24.25% -29.09% -20.36% 58.73% 70.04% 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 0.64 0.55 0.43 0.45 0.55 0.39 0.35 49.26%
  QoQ % 16.36% 27.91% -4.44% -18.18% 41.03% 11.43% -
  Horiz. % 182.86% 157.14% 122.86% 128.57% 157.14% 111.43% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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