Highlights

[MQTECH] QoQ Cumulative Quarter Result on 2009-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 13-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -301.76%    YoY -     -568.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 29,028 21,857 10,747 48,775 36,084 23,620 39.16%
  QoQ % 33.76% 32.81% 103.38% -77.97% 35.17% 52.77% -
  Horiz. % 164.38% 122.90% 92.54% 45.50% 206.50% 152.77% 100.00%
PBT 451 -755 -1,658 -2,508 2,072 2,051 602 -17.47%
  QoQ % 159.74% 54.46% 33.89% -221.04% 1.02% 240.70% -
  Horiz. % 74.92% -125.42% -275.42% -416.61% 344.19% 340.70% 100.00%
Tax -214 -45 -45 -10 -824 -176 -146 28.95%
  QoQ % -375.56% 0.00% -350.00% 98.79% -368.18% -20.55% -
  Horiz. % 146.58% 30.82% 30.82% 6.85% 564.38% 120.55% 100.00%
NP 237 -800 -1,703 -2,518 1,248 1,875 456 -35.28%
  QoQ % 129.62% 53.02% 32.37% -301.76% -33.44% 311.18% -
  Horiz. % 51.97% -175.44% -373.46% -552.19% 273.68% 411.18% 100.00%
NP to SH 237 -800 -1,703 -2,518 1,248 1,875 456 -35.28%
  QoQ % 129.62% 53.02% 32.37% -301.76% -33.44% 311.18% -
  Horiz. % 51.97% -175.44% -373.46% -552.19% 273.68% 411.18% 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 29,828 23,560 13,265 47,527 34,209 23,164 40.40%
  QoQ % 29.38% 26.60% 77.61% -72.09% 38.93% 47.68% -
  Horiz. % 166.59% 128.77% 101.71% 57.27% 205.18% 147.68% 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 % -1.59 % -3.36 % -4.95 % 2.35 % 3.52 % 0.91 % -39.25%
  QoQ % 127.04% 52.68% 32.12% -310.64% -33.24% 286.81% -
  Horiz. % 47.25% -174.73% -369.23% -543.96% 258.24% 386.81% 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 12.70 9.50 4.65 21.10 15.59 10.36 35.60%
  QoQ % 28.98% 33.68% 104.30% -77.96% 35.34% 50.48% -
  Horiz. % 158.11% 122.59% 91.70% 44.88% 203.67% 150.48% 100.00%
EPS 0.10 -0.35 -0.74 -1.09 0.54 0.81 0.20 -36.92%
  QoQ % 128.57% 52.70% 32.11% -301.85% -33.33% 305.00% -
  Horiz. % 50.00% -175.00% -370.00% -545.00% 270.00% 405.00% 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 3.97 2.99 1.47 6.68 4.94 3.23 39.17%
  QoQ % 33.75% 32.78% 103.40% -77.99% 35.22% 52.94% -
  Horiz. % 164.40% 122.91% 92.57% 45.51% 206.81% 152.94% 100.00%
EPS 0.03 -0.11 -0.23 -0.34 0.17 0.26 0.06 -36.92%
  QoQ % 127.27% 52.17% 32.35% -300.00% -34.62% 333.33% -
  Horiz. % 50.00% -183.33% -383.33% -566.67% 283.33% 433.33% 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 0.79 1.16 1.29 0.43 0.77 1.35 -26.48%
  QoQ % 7.59% -31.90% -10.08% 200.00% -44.16% -42.96% -
  Horiz. % 62.96% 58.52% 85.93% 95.56% 31.85% 57.04% 100.00%
P/EPS 140.00 -28.57 -14.86 -5.50 16.67 14.81 70.00 58.54%
  QoQ % 590.02% -92.26% -170.18% -132.99% 12.56% -78.84% -
  Horiz. % 200.00% -40.81% -21.23% -7.86% 23.81% 21.16% 100.00%
EY 0.71 -3.50 -6.73 -18.17 6.00 6.75 1.43 -37.22%
  QoQ % 120.29% 47.99% 62.96% -402.83% -11.11% 372.03% -
  Horiz. % 49.65% -244.76% -470.63% -1,270.63% 419.58% 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 0.45 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 1.02 0.84 2.15 0.43 0.51 1.35 -26.48%
  QoQ % -16.67% 21.43% -60.93% 400.00% -15.69% -62.22% -
  Horiz. % 62.96% 75.56% 62.22% 159.26% 31.85% 37.78% 100.00%
P/EPS 140.00 -37.14 -10.81 -9.17 16.67 9.88 70.00 58.54%
  QoQ % 476.95% -243.57% -17.88% -155.01% 68.72% -85.89% -
  Horiz. % 200.00% -53.06% -15.44% -13.10% 23.81% 14.11% 100.00%
EY 0.71 -2.69 -9.25 -10.90 6.00 10.13 1.43 -37.22%
  QoQ % 126.39% 70.92% 15.14% -281.67% -40.77% 608.39% -
  Horiz. % 49.65% -188.11% -646.85% -762.24% 419.58% 708.39% 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 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS