Highlights

[MQTECH] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     129.63%    YoY -     -81.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 32,786 23,635 12,656 38,827 29,028 21,857 10,747 110.20%
  QoQ % 38.72% 86.75% -67.40% 33.76% 32.81% 103.38% -
  Horiz. % 305.07% 219.92% 117.76% 361.28% 270.10% 203.38% 100.00%
PBT 2,258 934 108 451 -755 -1,658 -2,508 -
  QoQ % 141.76% 764.81% -76.05% 159.74% 54.46% 33.89% -
  Horiz. % -90.03% -37.24% -4.31% -17.98% 30.10% 66.11% 100.00%
Tax -70 -11 -11 -214 -45 -45 -10 265.50%
  QoQ % -536.36% 0.00% 94.86% -375.56% 0.00% -350.00% -
  Horiz. % 700.00% 110.00% 110.00% 2,140.00% 450.00% 450.00% 100.00%
NP 2,188 923 97 237 -800 -1,703 -2,518 -
  QoQ % 137.05% 851.55% -59.07% 129.62% 53.02% 32.37% -
  Horiz. % -86.89% -36.66% -3.85% -9.41% 31.77% 67.63% 100.00%
NP to SH 2,188 923 97 237 -800 -1,703 -2,518 -
  QoQ % 137.05% 851.55% -59.07% 129.62% 53.02% 32.37% -
  Horiz. % -86.89% -36.66% -3.85% -9.41% 31.77% 67.63% 100.00%
Tax Rate 3.10 % 1.18 % 10.19 % 47.45 % - % - % - % -
  QoQ % 162.71% -88.42% -78.52% 0.00% 0.00% 0.00% -
  Horiz. % 6.53% 2.49% 21.48% 100.00% - - -
Total Cost 30,598 22,712 12,559 38,590 29,828 23,560 13,265 74.49%
  QoQ % 34.72% 80.84% -67.46% 29.38% 26.60% 77.61% -
  Horiz. % 230.67% 171.22% 94.68% 290.92% 224.86% 177.61% 100.00%
Net Worth 55,275 53,072 55,775 54,510 50,285 50,629 50,822 5.75%
  QoQ % 4.15% -4.85% 2.32% 8.40% -0.68% -0.38% -
  Horiz. % 108.76% 104.43% 109.75% 107.26% 98.94% 99.62% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,275 53,072 55,775 54,510 50,285 50,629 50,822 5.75%
  QoQ % 4.15% -4.85% 2.32% 8.40% -0.68% -0.38% -
  Horiz. % 108.76% 104.43% 109.75% 107.26% 98.94% 99.62% 100.00%
NOSH 230,315 230,749 242,500 236,999 228,571 230,135 231,009 -0.20%
  QoQ % -0.19% -4.85% 2.32% 3.69% -0.68% -0.38% -
  Horiz. % 99.70% 99.89% 104.97% 102.59% 98.94% 99.62% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.67 % 3.91 % 0.77 % 0.61 % -2.76 % -7.79 % -23.43 % -
  QoQ % 70.59% 407.79% 26.23% 122.10% 64.57% 66.75% -
  Horiz. % -28.47% -16.69% -3.29% -2.60% 11.78% 33.25% 100.00%
ROE 3.96 % 1.74 % 0.17 % 0.43 % -1.59 % -3.36 % -4.95 % -
  QoQ % 127.59% 923.53% -60.47% 127.04% 52.68% 32.12% -
  Horiz. % -80.00% -35.15% -3.43% -8.69% 32.12% 67.88% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.24 10.24 5.22 16.38 12.70 9.50 4.65 110.74%
  QoQ % 39.06% 96.17% -68.13% 28.98% 33.68% 104.30% -
  Horiz. % 306.24% 220.22% 112.26% 352.26% 273.12% 204.30% 100.00%
EPS 0.95 0.40 0.04 0.10 -0.35 -0.74 -1.09 -
  QoQ % 137.50% 900.00% -60.00% 128.57% 52.70% 32.11% -
  Horiz. % -87.16% -36.70% -3.67% -9.17% 32.11% 67.89% 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 0.2400 0.2300 0.2300 0.2300 0.2200 0.2200 0.2200 5.97%
  QoQ % 4.35% 0.00% 0.00% 4.55% 0.00% 0.00% -
  Horiz. % 109.09% 104.55% 104.55% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.49 3.24 1.73 5.31 3.97 2.99 1.47 110.37%
  QoQ % 38.58% 87.28% -67.42% 33.75% 32.78% 103.40% -
  Horiz. % 305.44% 220.41% 117.69% 361.22% 270.07% 203.40% 100.00%
EPS 0.30 0.13 0.01 0.03 -0.11 -0.23 -0.34 -
  QoQ % 130.77% 1,200.00% -66.67% 127.27% 52.17% 32.35% -
  Horiz. % -88.24% -38.24% -2.94% -8.82% 32.35% 67.65% 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 0.0757 0.0726 0.0763 0.0746 0.0688 0.0693 0.0696 5.76%
  QoQ % 4.27% -4.85% 2.28% 8.43% -0.72% -0.43% -
  Horiz. % 108.76% 104.31% 109.63% 107.18% 98.85% 99.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1100 0.1200 0.1200 0.1400 0.1000 0.1100 0.0600 -
P/RPS 0.77 1.17 2.30 0.85 0.79 1.16 1.29 -29.09%
  QoQ % -34.19% -49.13% 170.59% 7.59% -31.90% -10.08% -
  Horiz. % 59.69% 90.70% 178.29% 65.89% 61.24% 89.92% 100.00%
P/EPS 11.58 30.00 300.00 140.00 -28.57 -14.86 -5.50 -
  QoQ % -61.40% -90.00% 114.29% 590.02% -92.26% -170.18% -
  Horiz. % -210.55% -545.45% -5,454.55% -2,545.45% 519.45% 270.18% 100.00%
EY 8.64 3.33 0.33 0.71 -3.50 -6.73 -18.17 -
  QoQ % 159.46% 909.09% -53.52% 120.29% 47.99% 62.96% -
  Horiz. % -47.55% -18.33% -1.82% -3.91% 19.26% 37.04% 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 0.46 0.52 0.52 0.61 0.45 0.50 0.27 42.60%
  QoQ % -11.54% 0.00% -14.75% 35.56% -10.00% 85.19% -
  Horiz. % 170.37% 192.59% 192.59% 225.93% 166.67% 185.19% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 17/05/10 25/02/10 25/11/09 24/08/09 13/05/09 -
Price 0.1200 0.1300 0.1000 0.1400 0.1300 0.0800 0.1000 -
P/RPS 0.84 1.27 1.92 0.85 1.02 0.84 2.15 -46.53%
  QoQ % -33.86% -33.85% 125.88% -16.67% 21.43% -60.93% -
  Horiz. % 39.07% 59.07% 89.30% 39.53% 47.44% 39.07% 100.00%
P/EPS 12.63 32.50 250.00 140.00 -37.14 -10.81 -9.17 -
  QoQ % -61.14% -87.00% 78.57% 476.95% -243.57% -17.88% -
  Horiz. % -137.73% -354.42% -2,726.28% -1,526.72% 405.02% 117.88% 100.00%
EY 7.92 3.08 0.40 0.71 -2.69 -9.25 -10.90 -
  QoQ % 157.14% 670.00% -43.66% 126.39% 70.92% 15.14% -
  Horiz. % -72.66% -28.26% -3.67% -6.51% 24.68% 84.86% 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 0.50 0.57 0.43 0.61 0.59 0.36 0.45 7.27%
  QoQ % -12.28% 32.56% -29.51% 3.39% 63.89% -20.00% -
  Horiz. % 111.11% 126.67% 95.56% 135.56% 131.11% 80.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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