Highlights

[MQTECH] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     107.75%    YoY -     116.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 17,950 12,624 9,138 5,096 13,831 8,594 5,268 125.93%
  QoQ % 42.19% 38.15% 79.32% -63.16% 60.94% 63.14% -
  Horiz. % 340.74% 239.64% 173.46% 96.74% 262.55% 163.14% 100.00%
PBT -1,594 -1,739 -900 10 -7,041 -7,272 -3,856 -44.42%
  QoQ % 8.34% -93.22% -9,100.00% 100.14% 3.18% -88.59% -
  Horiz. % 41.34% 45.10% 23.34% -0.26% 182.60% 188.59% 100.00%
Tax 6 0 0 0 10 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
NP -1,588 -1,739 -900 10 -7,031 -7,272 -3,856 -44.56%
  QoQ % 8.68% -93.22% -9,100.00% 100.14% 3.31% -88.59% -
  Horiz. % 41.18% 45.10% 23.34% -0.26% 182.34% 188.59% 100.00%
NP to SH -863 -881 -541 518 -6,684 -7,409 -3,614 -61.41%
  QoQ % 2.04% -62.85% -204.44% 107.75% 9.79% -105.01% -
  Horiz. % 23.88% 24.38% 14.97% -14.33% 184.95% 205.01% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,538 14,363 10,038 5,086 20,862 15,866 9,124 65.91%
  QoQ % 36.03% 43.09% 97.37% -75.62% 31.49% 73.89% -
  Horiz. % 214.14% 157.42% 110.02% 55.74% 228.65% 173.89% 100.00%
Net Worth 27,898 12,768 15,457 24,617 24,617 23,233 21,398 19.28%
  QoQ % 118.50% -17.40% -37.21% 0.00% 5.95% 8.58% -
  Horiz. % 130.37% 59.67% 72.23% 115.04% 115.04% 108.58% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 27,898 12,768 15,457 24,617 24,617 23,233 21,398 19.28%
  QoQ % 118.50% -17.40% -37.21% 0.00% 5.95% 8.58% -
  Horiz. % 130.37% 59.67% 72.23% 115.04% 115.04% 108.58% 100.00%
NOSH 278,980 127,681 154,571 246,173 246,173 258,153 237,763 11.21%
  QoQ % 118.50% -17.40% -37.21% 0.00% -4.64% 8.58% -
  Horiz. % 117.34% 53.70% 65.01% 103.54% 103.54% 108.58% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.85 % -13.78 % -9.85 % 0.20 % -50.84 % -84.62 % -73.20 % -75.46%
  QoQ % 35.78% -39.90% -5,025.00% 100.39% 39.92% -15.60% -
  Horiz. % 12.09% 18.83% 13.46% -0.27% 69.45% 115.60% 100.00%
ROE -3.09 % -6.90 % -3.50 % 2.10 % -27.15 % -31.89 % -16.89 % -67.67%
  QoQ % 55.22% -97.14% -266.67% 107.73% 14.86% -88.81% -
  Horiz. % 18.29% 40.85% 20.72% -12.43% 160.75% 188.81% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.43 9.89 5.91 2.07 5.62 3.33 2.22 102.80%
  QoQ % -34.98% 67.34% 185.51% -63.17% 68.77% 50.00% -
  Horiz. % 289.64% 445.50% 266.22% 93.24% 253.15% 150.00% 100.00%
EPS -0.63 -0.69 -0.35 0.00 -2.93 -2.87 -1.52 -44.32%
  QoQ % 8.70% -97.14% 0.00% 0.00% -2.09% -88.82% -
  Horiz. % 41.45% 45.39% 23.03% -0.00% 192.76% 188.82% 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 0.1000 0.1000 0.0900 0.0900 7.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.46 1.73 1.25 0.70 1.89 1.18 0.72 126.34%
  QoQ % 42.20% 38.40% 78.57% -62.96% 60.17% 63.89% -
  Horiz. % 341.67% 240.28% 173.61% 97.22% 262.50% 163.89% 100.00%
EPS -0.12 -0.12 -0.07 0.07 -0.91 -1.01 -0.49 -60.76%
  QoQ % 0.00% -71.43% -200.00% 107.69% 9.90% -106.12% -
  Horiz. % 24.49% 24.49% 14.29% -14.29% 185.71% 206.12% 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 0.0382 0.0175 0.0212 0.0337 0.0337 0.0318 0.0293 19.29%
  QoQ % 118.29% -17.45% -37.09% 0.00% 5.97% 8.53% -
  Horiz. % 130.38% 59.73% 72.35% 115.02% 115.02% 108.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.0850 0.1200 0.1000 0.1650 0.1050 0.1000 0.1050 -
P/RPS 1.32 1.21 1.69 7.97 1.87 3.00 4.74 -57.26%
  QoQ % 9.09% -28.40% -78.80% 326.20% -37.67% -36.71% -
  Horiz. % 27.85% 25.53% 35.65% 168.14% 39.45% 63.29% 100.00%
P/EPS -27.48 -17.39 -28.57 78.41 -3.87 -3.48 -6.91 150.38%
  QoQ % -58.02% 39.13% -136.44% 2,126.10% -11.21% 49.64% -
  Horiz. % 397.68% 251.66% 413.46% -1,134.73% 56.01% 50.36% 100.00%
EY -3.64 -5.75 -3.50 1.28 -25.86 -28.70 -14.48 -60.07%
  QoQ % 36.70% -64.29% -373.44% 104.95% 9.90% -98.20% -
  Horiz. % 25.14% 39.71% 24.17% -8.84% 178.59% 198.20% 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 1.20 1.00 1.65 1.05 1.11 1.17 -19.14%
  QoQ % -29.17% 20.00% -39.39% 57.14% -5.41% -5.13% -
  Horiz. % 72.65% 102.56% 85.47% 141.03% 89.74% 94.87% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 -
Price 0.0800 0.0900 0.0850 0.1300 0.1200 0.0850 0.1100 -
P/RPS 1.24 0.91 1.44 6.28 2.14 2.55 4.96 -60.21%
  QoQ % 36.26% -36.81% -77.07% 193.46% -16.08% -48.59% -
  Horiz. % 25.00% 18.35% 29.03% 126.61% 43.15% 51.41% 100.00%
P/EPS -25.86 -13.04 -24.29 61.78 -4.42 -2.96 -7.24 133.12%
  QoQ % -98.31% 46.32% -139.32% 1,497.74% -49.32% 59.12% -
  Horiz. % 357.18% 180.11% 335.50% -853.31% 61.05% 40.88% 100.00%
EY -3.87 -7.67 -4.12 1.62 -22.63 -33.76 -13.82 -57.10%
  QoQ % 49.54% -86.17% -354.32% 107.16% 32.97% -144.28% -
  Horiz. % 28.00% 55.50% 29.81% -11.72% 163.75% 244.28% 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 0.80 0.90 0.85 1.30 1.20 0.94 1.22 -24.46%
  QoQ % -11.11% 5.88% -34.62% 8.33% 27.66% -22.95% -
  Horiz. % 65.57% 73.77% 69.67% 106.56% 98.36% 77.05% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

395  368  642  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 HPPHB 0.70-0.04 
 DGB 0.095-0.01 

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