Highlights

[MQTECH] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 17-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -59.07%    YoY -     103.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 42,172 32,786 23,635 12,656 38,827 29,028 21,857 54.80%
  QoQ % 28.63% 38.72% 86.75% -67.40% 33.76% 32.81% -
  Horiz. % 192.95% 150.00% 108.13% 57.90% 177.64% 132.81% 100.00%
PBT 2,209 2,258 934 108 451 -755 -1,658 -
  QoQ % -2.17% 141.76% 764.81% -76.05% 159.74% 54.46% -
  Horiz. % -133.23% -136.19% -56.33% -6.51% -27.20% 45.54% 100.00%
Tax 486 -70 -11 -11 -214 -45 -45 -
  QoQ % 794.29% -536.36% 0.00% 94.86% -375.56% 0.00% -
  Horiz. % -1,080.00% 155.56% 24.44% 24.44% 475.56% 100.00% 100.00%
NP 2,695 2,188 923 97 237 -800 -1,703 -
  QoQ % 23.17% 137.05% 851.55% -59.07% 129.62% 53.02% -
  Horiz. % -158.25% -128.48% -54.20% -5.70% -13.92% 46.98% 100.00%
NP to SH 2,695 2,188 923 97 237 -800 -1,703 -
  QoQ % 23.17% 137.05% 851.55% -59.07% 129.62% 53.02% -
  Horiz. % -158.25% -128.48% -54.20% -5.70% -13.92% 46.98% 100.00%
Tax Rate -22.00 % 3.10 % 1.18 % 10.19 % 47.45 % - % - % -
  QoQ % -809.68% 162.71% -88.42% -78.52% 0.00% 0.00% -
  Horiz. % -46.36% 6.53% 2.49% 21.48% 100.00% - -
Total Cost 39,477 30,598 22,712 12,559 38,590 29,828 23,560 40.94%
  QoQ % 29.02% 34.72% 80.84% -67.46% 29.38% 26.60% -
  Horiz. % 167.56% 129.87% 96.40% 53.31% 163.79% 126.60% 100.00%
Net Worth 55,282 55,275 53,072 55,775 54,510 50,285 50,629 6.02%
  QoQ % 0.01% 4.15% -4.85% 2.32% 8.40% -0.68% -
  Horiz. % 109.19% 109.18% 104.82% 110.16% 107.66% 99.32% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 55,282 55,275 53,072 55,775 54,510 50,285 50,629 6.02%
  QoQ % 0.01% 4.15% -4.85% 2.32% 8.40% -0.68% -
  Horiz. % 109.19% 109.18% 104.82% 110.16% 107.66% 99.32% 100.00%
NOSH 230,341 230,315 230,749 242,500 236,999 228,571 230,135 0.06%
  QoQ % 0.01% -0.19% -4.85% 2.32% 3.69% -0.68% -
  Horiz. % 100.09% 100.08% 100.27% 105.37% 102.98% 99.32% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.39 % 6.67 % 3.91 % 0.77 % 0.61 % -2.76 % -7.79 % -
  QoQ % -4.20% 70.59% 407.79% 26.23% 122.10% 64.57% -
  Horiz. % -82.03% -85.62% -50.19% -9.88% -7.83% 35.43% 100.00%
ROE 4.88 % 3.96 % 1.74 % 0.17 % 0.43 % -1.59 % -3.36 % -
  QoQ % 23.23% 127.59% 923.53% -60.47% 127.04% 52.68% -
  Horiz. % -145.24% -117.86% -51.79% -5.06% -12.80% 47.32% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.31 14.24 10.24 5.22 16.38 12.70 9.50 54.69%
  QoQ % 28.58% 39.06% 96.17% -68.13% 28.98% 33.68% -
  Horiz. % 192.74% 149.89% 107.79% 54.95% 172.42% 133.68% 100.00%
EPS 1.17 0.95 0.40 0.04 0.10 -0.35 -0.74 -
  QoQ % 23.16% 137.50% 900.00% -60.00% 128.57% 52.70% -
  Horiz. % -158.11% -128.38% -54.05% -5.41% -13.51% 47.30% 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 0.2400 0.2300 0.2300 0.2300 0.2200 0.2200 5.96%
  QoQ % 0.00% 4.35% 0.00% 0.00% 4.55% 0.00% -
  Horiz. % 109.09% 109.09% 104.55% 104.55% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.77 4.49 3.24 1.73 5.31 3.97 2.99 54.82%
  QoQ % 28.51% 38.58% 87.28% -67.42% 33.75% 32.78% -
  Horiz. % 192.98% 150.17% 108.36% 57.86% 177.59% 132.78% 100.00%
EPS 0.37 0.30 0.13 0.01 0.03 -0.11 -0.23 -
  QoQ % 23.33% 130.77% 1,200.00% -66.67% 127.27% 52.17% -
  Horiz. % -160.87% -130.43% -56.52% -4.35% -13.04% 47.83% 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 0.0757 0.0726 0.0763 0.0746 0.0688 0.0693 6.05%
  QoQ % 0.00% 4.27% -4.85% 2.28% 8.43% -0.72% -
  Horiz. % 109.24% 109.24% 104.76% 110.10% 107.65% 99.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1000 0.1100 0.1200 0.1200 0.1400 0.1000 0.1100 -
P/RPS 0.55 0.77 1.17 2.30 0.85 0.79 1.16 -39.11%
  QoQ % -28.57% -34.19% -49.13% 170.59% 7.59% -31.90% -
  Horiz. % 47.41% 66.38% 100.86% 198.28% 73.28% 68.10% 100.00%
P/EPS 8.55 11.58 30.00 300.00 140.00 -28.57 -14.86 -
  QoQ % -26.17% -61.40% -90.00% 114.29% 590.02% -92.26% -
  Horiz. % -57.54% -77.93% -201.88% -2,018.84% -942.13% 192.26% 100.00%
EY 11.70 8.64 3.33 0.33 0.71 -3.50 -6.73 -
  QoQ % 35.42% 159.46% 909.09% -53.52% 120.29% 47.99% -
  Horiz. % -173.85% -128.38% -49.48% -4.90% -10.55% 52.01% 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 0.42 0.46 0.52 0.52 0.61 0.45 0.50 -10.95%
  QoQ % -8.70% -11.54% 0.00% -14.75% 35.56% -10.00% -
  Horiz. % 84.00% 92.00% 104.00% 104.00% 122.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 20/08/10 17/05/10 25/02/10 25/11/09 24/08/09 -
Price 0.1000 0.1200 0.1300 0.1000 0.1400 0.1300 0.0800 -
P/RPS 0.55 0.84 1.27 1.92 0.85 1.02 0.84 -24.54%
  QoQ % -34.52% -33.86% -33.85% 125.88% -16.67% 21.43% -
  Horiz. % 65.48% 100.00% 151.19% 228.57% 101.19% 121.43% 100.00%
P/EPS 8.55 12.63 32.50 250.00 140.00 -37.14 -10.81 -
  QoQ % -32.30% -61.14% -87.00% 78.57% 476.95% -243.57% -
  Horiz. % -79.09% -116.84% -300.65% -2,312.67% -1,295.10% 343.57% 100.00%
EY 11.70 7.92 3.08 0.40 0.71 -2.69 -9.25 -
  QoQ % 47.73% 157.14% 670.00% -43.66% 126.39% 70.92% -
  Horiz. % -126.49% -85.62% -33.30% -4.32% -7.68% 29.08% 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 0.42 0.50 0.57 0.43 0.61 0.59 0.36 10.79%
  QoQ % -16.00% -12.28% 32.56% -29.51% 3.39% 63.89% -
  Horiz. % 116.67% 138.89% 158.33% 119.44% 169.44% 163.89% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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