Highlights

[MQTECH] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -105.01%    YoY -     -124.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,138 5,096 13,831 8,594 5,268 2,782 20,552 -41.83%
  QoQ % 79.32% -63.16% 60.94% 63.14% 89.36% -86.46% -
  Horiz. % 44.46% 24.80% 67.30% 41.82% 25.63% 13.54% 100.00%
PBT -900 10 -7,041 -7,272 -3,856 -3,171 -8,127 -77.03%
  QoQ % -9,100.00% 100.14% 3.18% -88.59% -21.60% 60.98% -
  Horiz. % 11.07% -0.12% 86.64% 89.48% 47.45% 39.02% 100.00%
Tax 0 0 10 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NP -900 10 -7,031 -7,272 -3,856 -3,171 -8,127 -77.03%
  QoQ % -9,100.00% 100.14% 3.31% -88.59% -21.60% 60.98% -
  Horiz. % 11.07% -0.12% 86.51% 89.48% 47.45% 39.02% 100.00%
NP to SH -541 518 -6,684 -7,409 -3,614 -3,139 -8,258 -83.83%
  QoQ % -204.44% 107.75% 9.79% -105.01% -15.13% 61.99% -
  Horiz. % 6.55% -6.27% 80.94% 89.72% 43.76% 38.01% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,038 5,086 20,862 15,866 9,124 5,953 28,679 -50.43%
  QoQ % 97.37% -75.62% 31.49% 73.89% 53.27% -79.24% -
  Horiz. % 35.00% 17.73% 72.74% 55.32% 31.81% 20.76% 100.00%
Net Worth 15,457 24,617 24,617 23,233 21,398 19,755 22,686 -22.63%
  QoQ % -37.21% 0.00% 5.95% 8.58% 8.32% -12.92% -
  Horiz. % 68.13% 108.51% 108.51% 102.41% 94.32% 87.08% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 15,457 24,617 24,617 23,233 21,398 19,755 22,686 -22.63%
  QoQ % -37.21% 0.00% 5.95% 8.58% 8.32% -12.92% -
  Horiz. % 68.13% 108.51% 108.51% 102.41% 94.32% 87.08% 100.00%
NOSH 154,571 246,173 246,173 258,153 237,763 219,510 226,868 -22.63%
  QoQ % -37.21% 0.00% -4.64% 8.58% 8.32% -3.24% -
  Horiz. % 68.13% 108.51% 108.51% 113.79% 104.80% 96.76% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -9.85 % 0.20 % -50.84 % -84.62 % -73.20 % -113.98 % -39.54 % -60.51%
  QoQ % -5,025.00% 100.39% 39.92% -15.60% 35.78% -188.27% -
  Horiz. % 24.91% -0.51% 128.58% 214.01% 185.13% 288.27% 100.00%
ROE -3.50 % 2.10 % -27.15 % -31.89 % -16.89 % -15.89 % -36.40 % -79.10%
  QoQ % -266.67% 107.73% 14.86% -88.81% -6.29% 56.35% -
  Horiz. % 9.62% -5.77% 74.59% 87.61% 46.40% 43.65% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.91 2.07 5.62 3.33 2.22 1.27 9.06 -24.84%
  QoQ % 185.51% -63.17% 68.77% 50.00% 74.80% -85.98% -
  Horiz. % 65.23% 22.85% 62.03% 36.75% 24.50% 14.02% 100.00%
EPS -0.35 0.00 -2.93 -2.87 -1.52 -1.43 -3.64 -79.10%
  QoQ % 0.00% 0.00% -2.09% -88.82% -6.29% 60.71% -
  Horiz. % 9.62% -0.00% 80.49% 78.85% 41.76% 39.29% 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 0.0900 0.0900 0.0900 0.1000 -
  QoQ % 0.00% 0.00% 11.11% 0.00% 0.00% -10.00% -
  Horiz. % 100.00% 100.00% 100.00% 90.00% 90.00% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 847,029
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.08 0.60 1.63 1.01 0.62 0.33 2.43 -41.85%
  QoQ % 80.00% -63.19% 61.39% 62.90% 87.88% -86.42% -
  Horiz. % 44.44% 24.69% 67.08% 41.56% 25.51% 13.58% 100.00%
EPS -0.06 0.06 -0.79 -0.87 -0.43 -0.37 -0.97 -84.44%
  QoQ % -200.00% 107.59% 9.20% -102.33% -16.22% 61.86% -
  Horiz. % 6.19% -6.19% 81.44% 89.69% 44.33% 38.14% 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 0.0182 0.0291 0.0291 0.0274 0.0253 0.0233 0.0268 -22.79%
  QoQ % -37.46% 0.00% 6.20% 8.30% 8.58% -13.06% -
  Horiz. % 67.91% 108.58% 108.58% 102.24% 94.40% 86.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1000 0.1650 0.1050 0.1000 0.1050 0.1150 0.1300 -
P/RPS 1.69 7.97 1.87 3.00 4.74 9.07 1.44 11.30%
  QoQ % -78.80% 326.20% -37.67% -36.71% -47.74% 529.86% -
  Horiz. % 117.36% 553.47% 129.86% 208.33% 329.17% 629.86% 100.00%
P/EPS -28.57 78.41 -3.87 -3.48 -6.91 -8.04 -3.57 301.62%
  QoQ % -136.44% 2,126.10% -11.21% 49.64% 14.05% -125.21% -
  Horiz. % 800.28% -2,196.36% 108.40% 97.48% 193.56% 225.21% 100.00%
EY -3.50 1.28 -25.86 -28.70 -14.48 -12.43 -28.00 -75.10%
  QoQ % -373.44% 104.95% 9.90% -98.20% -16.49% 55.61% -
  Horiz. % 12.50% -4.57% 92.36% 102.50% 51.71% 44.39% 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 1.00 1.65 1.05 1.11 1.17 1.28 1.30 -16.09%
  QoQ % -39.39% 57.14% -5.41% -5.13% -8.59% -1.54% -
  Horiz. % 76.92% 126.92% 80.77% 85.38% 90.00% 98.46% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 23/05/14 26/02/14 -
Price 0.0850 0.1300 0.1200 0.0850 0.1100 0.1150 0.1250 -
P/RPS 1.44 6.28 2.14 2.55 4.96 9.07 1.38 2.89%
  QoQ % -77.07% 193.46% -16.08% -48.59% -45.31% 557.25% -
  Horiz. % 104.35% 455.07% 155.07% 184.78% 359.42% 657.25% 100.00%
P/EPS -24.29 61.78 -4.42 -2.96 -7.24 -8.04 -3.43 270.09%
  QoQ % -139.32% 1,497.74% -49.32% 59.12% 9.95% -134.40% -
  Horiz. % 708.16% -1,801.17% 128.86% 86.30% 211.08% 234.40% 100.00%
EY -4.12 1.62 -22.63 -33.76 -13.82 -12.43 -29.12 -72.94%
  QoQ % -354.32% 107.16% 32.97% -144.28% -11.18% 57.31% -
  Horiz. % 14.15% -5.56% 77.71% 115.93% 47.46% 42.69% 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 0.85 1.30 1.20 0.94 1.22 1.28 1.25 -22.73%
  QoQ % -34.62% 8.33% 27.66% -22.95% -4.69% 2.40% -
  Horiz. % 68.00% 104.00% 96.00% 75.20% 97.60% 102.40% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS