[MQTECH] QoQ Cumulative Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 7,717 3,730 17,950 12,624 9,138 5,096 13,831 -32.25% QoQ % 106.89% -79.22% 42.19% 38.15% 79.32% -63.16% - Horiz. % 55.79% 26.97% 129.78% 91.27% 66.07% 36.84% 100.00%
PBT -1,775 -1,800 -1,594 -1,739 -900 10 -7,041 -60.13% QoQ % 1.39% -12.92% 8.34% -93.22% -9,100.00% 100.14% - Horiz. % 25.21% 25.56% 22.64% 24.70% 12.78% -0.14% 100.00%
Tax 0 0 6 0 0 0 10 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 60.00% 0.00% 0.00% 0.00% 100.00%
NP -1,775 -1,800 -1,588 -1,739 -900 10 -7,031 -60.09% QoQ % 1.39% -13.35% 8.68% -93.22% -9,100.00% 100.14% - Horiz. % 25.25% 25.60% 22.59% 24.73% 12.80% -0.14% 100.00%
NP to SH -1,999 -2,188 -863 -881 -541 518 -6,684 -55.31% QoQ % 8.64% -153.53% 2.04% -62.85% -204.44% 107.75% - Horiz. % 29.91% 32.73% 12.91% 13.18% 8.09% -7.75% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 9,492 5,530 19,538 14,363 10,038 5,086 20,862 -40.87% QoQ % 71.65% -71.70% 36.03% 43.09% 97.37% -75.62% - Horiz. % 45.50% 26.51% 93.65% 68.85% 48.12% 24.38% 100.00%
Net Worth 25,108 25,108 27,898 12,768 15,457 24,617 24,617 1.33% QoQ % 0.00% -10.00% 118.50% -17.40% -37.21% 0.00% - Horiz. % 101.99% 101.99% 113.33% 51.87% 62.79% 100.00% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 25,108 25,108 27,898 12,768 15,457 24,617 24,617 1.33% QoQ % 0.00% -10.00% 118.50% -17.40% -37.21% 0.00% - Horiz. % 101.99% 101.99% 113.33% 51.87% 62.79% 100.00% 100.00%
NOSH 278,980 278,980 278,980 127,681 154,571 246,173 246,173 8.71% QoQ % 0.00% 0.00% 118.50% -17.40% -37.21% 0.00% - Horiz. % 113.33% 113.33% 113.33% 51.87% 62.79% 100.00% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -23.00 % -48.26 % -8.85 % -13.78 % -9.85 % 0.20 % -50.84 % -41.10% QoQ % 52.34% -445.31% 35.78% -39.90% -5,025.00% 100.39% - Horiz. % 45.24% 94.93% 17.41% 27.10% 19.37% -0.39% 100.00%
ROE -7.96 % -8.71 % -3.09 % -6.90 % -3.50 % 2.10 % -27.15 % -55.90% QoQ % 8.61% -181.88% 55.22% -97.14% -266.67% 107.73% - Horiz. % 29.32% 32.08% 11.38% 25.41% 12.89% -7.73% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.77 1.34 6.43 9.89 5.91 2.07 5.62 -37.63% QoQ % 106.72% -79.16% -34.98% 67.34% 185.51% -63.17% - Horiz. % 49.29% 23.84% 114.41% 175.98% 105.16% 36.83% 100.00%
EPS -0.64 -0.65 -0.63 -0.69 -0.35 0.00 -2.93 -63.76% QoQ % 1.54% -3.17% 8.70% -97.14% 0.00% 0.00% - Horiz. % 21.84% 22.18% 21.50% 23.55% 11.95% -0.00% 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 0.0900 0.0900 0.1000 0.1000 0.1000 0.1000 0.1000 -6.79% QoQ % 0.00% -10.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.00% 90.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.20 0.58 2.79 1.97 1.42 0.79 2.15 -32.23% QoQ % 106.90% -79.21% 41.62% 38.73% 79.75% -63.26% - Horiz. % 55.81% 26.98% 129.77% 91.63% 66.05% 36.74% 100.00%
EPS -0.31 -0.34 -0.13 -0.14 -0.08 0.08 -1.04 -55.41% QoQ % 8.82% -161.54% 7.14% -75.00% -200.00% 107.69% - Horiz. % 29.81% 32.69% 12.50% 13.46% 7.69% -7.69% 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 0.0391 0.0391 0.0434 0.0199 0.0241 0.0383 0.0383 1.39% QoQ % 0.00% -9.91% 118.09% -17.43% -37.08% 0.00% - Horiz. % 102.09% 102.09% 113.32% 51.96% 62.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0550 0.0800 0.0850 0.1200 0.1000 0.1650 0.1050 -
P/RPS 1.99 5.98 1.32 1.21 1.69 7.97 1.87 4.24% QoQ % -66.72% 353.03% 9.09% -28.40% -78.80% 326.20% - Horiz. % 106.42% 319.79% 70.59% 64.71% 90.37% 426.20% 100.00%
P/EPS -7.68 -10.20 -27.48 -17.39 -28.57 78.41 -3.87 57.98% QoQ % 24.71% 62.88% -58.02% 39.13% -136.44% 2,126.10% - Horiz. % 198.45% 263.57% 710.08% 449.35% 738.24% -2,026.10% 100.00%
EY -13.03 -9.80 -3.64 -5.75 -3.50 1.28 -25.86 -36.71% QoQ % -32.96% -169.23% 36.70% -64.29% -373.44% 104.95% - Horiz. % 50.39% 37.90% 14.08% 22.24% 13.53% -4.95% 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 0.89 0.85 1.20 1.00 1.65 1.05 -30.40% QoQ % -31.46% 4.71% -29.17% 20.00% -39.39% 57.14% - Horiz. % 58.10% 84.76% 80.95% 114.29% 95.24% 157.14% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 29/02/16 20/11/15 20/08/15 19/05/15 24/02/15 -
Price 0.0550 0.0750 0.0800 0.0900 0.0850 0.1300 0.1200 -
P/RPS 1.99 5.61 1.24 0.91 1.44 6.28 2.14 -4.73% QoQ % -64.53% 352.42% 36.26% -36.81% -77.07% 193.46% - Horiz. % 92.99% 262.15% 57.94% 42.52% 67.29% 293.46% 100.00%
P/EPS -7.68 -9.56 -25.86 -13.04 -24.29 61.78 -4.42 44.58% QoQ % 19.67% 63.03% -98.31% 46.32% -139.32% 1,497.74% - Horiz. % 173.76% 216.29% 585.07% 295.02% 549.55% -1,397.74% 100.00%
EY -13.03 -10.46 -3.87 -7.67 -4.12 1.62 -22.63 -30.81% QoQ % -24.57% -170.28% 49.54% -86.17% -354.32% 107.16% - Horiz. % 57.58% 46.22% 17.10% 33.89% 18.21% -7.16% 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 0.83 0.80 0.90 0.85 1.30 1.20 -36.33% QoQ % -26.51% 3.75% -11.11% 5.88% -34.62% 8.33% - Horiz. % 50.83% 69.17% 66.67% 75.00% 70.83% 108.33% 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
Q3 Quarterly Report.pdf 
