Highlights

[MQTECH] QoQ Quarter Result on 2011-09-30 [#3]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     71.81%    YoY -     -137.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 9,003 9,350 8,193 7,035 5,272 6,189 9,386 -2.74%
  QoQ % -3.71% 14.12% 16.46% 33.44% -14.82% -34.06% -
  Horiz. % 95.92% 99.62% 87.29% 74.95% 56.17% 65.94% 100.00%
PBT 607 314 -1,305 -468 -1,660 -871 -48 -
  QoQ % 93.31% 124.06% -178.85% 71.81% -90.59% -1,714.58% -
  Horiz. % -1,264.58% -654.17% 2,718.75% 975.00% 3,458.33% 1,814.58% 100.00%
Tax 0 0 -9 0 0 0 554 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -1.62% 0.00% 0.00% 0.00% 100.00%
NP 607 314 -1,314 -468 -1,660 -871 506 12.91%
  QoQ % 93.31% 123.90% -180.77% 71.81% -90.59% -272.13% -
  Horiz. % 119.96% 62.06% -259.68% -92.49% -328.06% -172.13% 100.00%
NP to SH 661 314 -1,457 -468 -1,660 -871 506 19.52%
  QoQ % 110.51% 121.55% -211.32% 71.81% -90.59% -272.13% -
  Horiz. % 130.63% 62.06% -287.94% -92.49% -328.06% -172.13% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,396 9,036 9,507 7,503 6,932 7,060 8,880 -3.67%
  QoQ % -7.08% -4.95% 26.71% 8.24% -1.81% -20.50% -
  Horiz. % 94.55% 101.76% 107.06% 84.49% 78.06% 79.50% 100.00%
Net Worth 58,473 49,342 50,410 53,820 53,027 55,010 55,199 3.92%
  QoQ % 18.50% -2.12% -6.34% 1.49% -3.60% -0.34% -
  Horiz. % 105.93% 89.39% 91.32% 97.50% 96.06% 99.66% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 58,473 49,342 50,410 53,820 53,027 55,010 55,199 3.92%
  QoQ % 18.50% -2.12% -6.34% 1.49% -3.60% -0.34% -
  Horiz. % 105.93% 89.39% 91.32% 97.50% 96.06% 99.66% 100.00%
NOSH 254,230 224,285 229,137 233,999 230,555 229,210 230,000 6.91%
  QoQ % 13.35% -2.12% -2.08% 1.49% 0.59% -0.34% -
  Horiz. % 110.54% 97.52% 99.63% 101.74% 100.24% 99.66% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.74 % 3.36 % -16.04 % -6.65 % -31.49 % -14.07 % 5.39 % 16.08%
  QoQ % 100.60% 120.95% -141.20% 78.88% -123.81% -361.04% -
  Horiz. % 125.05% 62.34% -297.59% -123.38% -584.23% -261.04% 100.00%
ROE 1.13 % 0.64 % -2.89 % -0.87 % -3.13 % -1.58 % 0.92 % 14.70%
  QoQ % 76.56% 122.15% -232.18% 72.20% -98.10% -271.74% -
  Horiz. % 122.83% 69.57% -314.13% -94.57% -340.22% -171.74% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.54 4.17 3.58 3.01 2.29 2.70 4.08 -9.04%
  QoQ % -15.11% 16.48% 18.94% 31.44% -15.19% -33.82% -
  Horiz. % 86.76% 102.21% 87.75% 73.77% 56.13% 66.18% 100.00%
EPS 0.26 0.14 -0.57 -0.20 -0.72 -0.38 0.22 11.79%
  QoQ % 85.71% 124.56% -185.00% 72.22% -89.47% -272.73% -
  Horiz. % 118.18% 63.64% -259.09% -90.91% -327.27% -172.73% 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 0.2300 0.2300 0.2400 0.2400 -2.80%
  QoQ % 4.55% 0.00% -4.35% 0.00% -4.17% 0.00% -
  Horiz. % 95.83% 91.67% 91.67% 95.83% 95.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 724,289
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.24 1.29 1.13 0.97 0.73 0.85 1.30 -3.10%
  QoQ % -3.88% 14.16% 16.49% 32.88% -14.12% -34.62% -
  Horiz. % 95.38% 99.23% 86.92% 74.62% 56.15% 65.38% 100.00%
EPS 0.09 0.04 -0.20 -0.06 -0.23 -0.12 0.07 18.26%
  QoQ % 125.00% 120.00% -233.33% 73.91% -91.67% -271.43% -
  Horiz. % 128.57% 57.14% -285.71% -85.71% -328.57% -171.43% 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 0.0807 0.0681 0.0696 0.0743 0.0732 0.0760 0.0762 3.90%
  QoQ % 18.50% -2.16% -6.33% 1.50% -3.68% -0.26% -
  Horiz. % 105.91% 89.37% 91.34% 97.51% 96.06% 99.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.1000 0.1200 0.0900 0.0700 0.0900 0.1000 0.1000 -
P/RPS 2.82 2.88 2.52 2.33 3.94 3.70 2.45 9.84%
  QoQ % -2.08% 14.29% 8.15% -40.86% 6.49% 51.02% -
  Horiz. % 115.10% 117.55% 102.86% 95.10% 160.82% 151.02% 100.00%
P/EPS 38.46 85.71 -14.15 -35.00 -12.50 -26.32 45.45 -10.54%
  QoQ % -55.13% 705.72% 59.57% -180.00% 52.51% -157.91% -
  Horiz. % 84.62% 188.58% -31.13% -77.01% -27.50% -57.91% 100.00%
EY 2.60 1.17 -7.07 -2.86 -8.00 -3.80 2.20 11.79%
  QoQ % 122.22% 116.55% -147.20% 64.25% -110.53% -272.73% -
  Horiz. % 118.18% 53.18% -321.36% -130.00% -363.64% -172.73% 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 0.43 0.55 0.41 0.30 0.39 0.42 0.42 1.58%
  QoQ % -21.82% 34.15% 36.67% -23.08% -7.14% 0.00% -
  Horiz. % 102.38% 130.95% 97.62% 71.43% 92.86% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 23/02/12 23/11/11 24/08/11 25/05/11 25/02/11 -
Price 0.1000 0.1000 0.1200 0.0900 0.0800 0.1000 0.1000 -
P/RPS 2.82 2.40 3.36 2.99 3.50 3.70 2.45 9.84%
  QoQ % 17.50% -28.57% 12.37% -14.57% -5.41% 51.02% -
  Horiz. % 115.10% 97.96% 137.14% 122.04% 142.86% 151.02% 100.00%
P/EPS 38.46 71.43 -18.87 -45.00 -11.11 -26.32 45.45 -10.54%
  QoQ % -46.16% 478.54% 58.07% -305.04% 57.79% -157.91% -
  Horiz. % 84.62% 157.16% -41.52% -99.01% -24.44% -57.91% 100.00%
EY 2.60 1.40 -5.30 -2.22 -9.00 -3.80 2.20 11.79%
  QoQ % 85.71% 126.42% -138.74% 75.33% -136.84% -272.73% -
  Horiz. % 118.18% 63.64% -240.91% -100.91% -409.09% -172.73% 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 0.43 0.45 0.55 0.39 0.35 0.42 0.42 1.58%
  QoQ % -4.44% -18.18% 41.03% 11.43% -16.67% 0.00% -
  Horiz. % 102.38% 107.14% 130.95% 92.86% 83.33% 100.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.980.00 
 KOTRA 3.200.00 
 UCREST 0.1350.00 
 GENM-C73 0.010.00 
 PUC 0.250.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.3250.00 
 TOPGLOV-C79 0.4050.00 
 BTECH 0.470.00 

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