Highlights

[MQTECH] QoQ Quarter Result on 2012-09-30 [#3]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,298 7,005 4,437 4,401 9,003 9,350 8,193 -7.43%
  QoQ % 4.18% 57.88% 0.82% -51.12% -3.71% 14.12% -
  Horiz. % 89.08% 85.50% 54.16% 53.72% 109.89% 114.12% 100.00%
PBT 16 1,087 -18,200 -2,305 607 314 -1,305 -
  QoQ % -98.53% 105.97% -689.59% -479.74% 93.31% 124.06% -
  Horiz. % -1.23% -83.30% 1,394.64% 176.63% -46.51% -24.06% 100.00%
Tax 0 0 148 0 0 0 -9 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -1,644.44% -0.00% -0.00% -0.00% 100.00%
NP 16 1,087 -18,052 -2,305 607 314 -1,314 -
  QoQ % -98.53% 106.02% -683.17% -479.74% 93.31% 123.90% -
  Horiz. % -1.22% -82.72% 1,373.82% 175.42% -46.19% -23.90% 100.00%
NP to SH 17 1,329 -18,036 -2,352 661 314 -1,457 -
  QoQ % -98.72% 107.37% -666.84% -455.82% 110.51% 121.55% -
  Horiz. % -1.17% -91.21% 1,237.89% 161.43% -45.37% -21.55% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,282 5,918 22,489 6,706 8,396 9,036 9,507 -16.30%
  QoQ % 23.05% -73.68% 235.36% -20.13% -7.08% -4.95% -
  Horiz. % 76.60% 62.25% 236.55% 70.54% 88.31% 95.05% 100.00%
Net Worth 23,800 37,971 31,527 51,743 58,473 49,342 50,410 -39.40%
  QoQ % -37.32% 20.44% -39.07% -11.51% 18.50% -2.12% -
  Horiz. % 47.21% 75.32% 62.54% 102.65% 115.99% 97.88% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 23,800 37,971 31,527 51,743 58,473 49,342 50,410 -39.40%
  QoQ % -37.32% 20.44% -39.07% -11.51% 18.50% -2.12% -
  Horiz. % 47.21% 75.32% 62.54% 102.65% 115.99% 97.88% 100.00%
NOSH 170,000 271,224 225,193 235,200 254,230 224,285 229,137 -18.06%
  QoQ % -37.32% 20.44% -4.25% -7.49% 13.35% -2.12% -
  Horiz. % 74.19% 118.37% 98.28% 102.65% 110.95% 97.88% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.22 % 15.52 % -406.85 % -52.37 % 6.74 % 3.36 % -16.04 % -
  QoQ % -98.58% 103.81% -676.88% -877.00% 100.60% 120.95% -
  Horiz. % -1.37% -96.76% 2,536.47% 326.50% -42.02% -20.95% 100.00%
ROE 0.07 % 3.50 % -57.21 % -4.55 % 1.13 % 0.64 % -2.89 % -
  QoQ % -98.00% 106.12% -1,157.36% -502.65% 76.56% 122.15% -
  Horiz. % -2.42% -121.11% 1,979.58% 157.44% -39.10% -22.15% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.29 2.58 1.97 1.87 3.54 4.17 3.58 12.83%
  QoQ % 66.28% 30.96% 5.35% -47.18% -15.11% 16.48% -
  Horiz. % 119.83% 72.07% 55.03% 52.23% 98.88% 116.48% 100.00%
EPS 0.01 0.49 -8.00 -1.00 0.26 0.14 -0.57 -
  QoQ % -97.96% 106.12% -700.00% -484.62% 85.71% 124.56% -
  Horiz. % -1.75% -85.96% 1,403.51% 175.44% -45.61% -24.56% 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 0.1400 0.1400 0.1400 0.2200 0.2300 0.2200 0.2200 -26.04%
  QoQ % 0.00% 0.00% -36.36% -4.35% 4.55% 0.00% -
  Horiz. % 63.64% 63.64% 63.64% 100.00% 104.55% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.14 1.09 0.69 0.69 1.40 1.46 1.28 -7.44%
  QoQ % 4.59% 57.97% 0.00% -50.71% -4.11% 14.06% -
  Horiz. % 89.06% 85.16% 53.91% 53.91% 109.38% 114.06% 100.00%
EPS 0.00 0.21 -2.81 -0.37 0.10 0.05 -0.23 -
  QoQ % 0.00% 107.47% -659.46% -470.00% 100.00% 121.74% -
  Horiz. % -0.00% -91.30% 1,221.74% 160.87% -43.48% -21.74% 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 0.0371 0.0591 0.0491 0.0806 0.0910 0.0768 0.0785 -39.35%
  QoQ % -37.23% 20.37% -39.08% -11.43% 18.49% -2.17% -
  Horiz. % 47.26% 75.29% 62.55% 102.68% 115.92% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1000 0.1000 0.1000 0.1000 0.1000 0.1200 0.0900 -
P/RPS 2.33 3.87 5.08 5.34 2.82 2.88 2.52 -5.10%
  QoQ % -39.79% -23.82% -4.87% 89.36% -2.08% 14.29% -
  Horiz. % 92.46% 153.57% 201.59% 211.90% 111.90% 114.29% 100.00%
P/EPS 1,000.00 20.41 -1.25 -10.00 38.46 85.71 -14.15 -
  QoQ % 4,799.56% 1,732.80% 87.50% -126.00% -55.13% 705.72% -
  Horiz. % -7,067.14% -144.24% 8.83% 70.67% -271.80% -605.72% 100.00%
EY 0.10 4.90 -80.09 -10.00 2.60 1.17 -7.07 -
  QoQ % -97.96% 106.12% -700.90% -484.62% 122.22% 116.55% -
  Horiz. % -1.41% -69.31% 1,132.81% 141.44% -36.78% -16.55% 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 0.71 0.71 0.71 0.45 0.43 0.55 0.41 44.25%
  QoQ % 0.00% 0.00% 57.78% 4.65% -21.82% 34.15% -
  Horiz. % 173.17% 173.17% 173.17% 109.76% 104.88% 134.15% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 13/05/13 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 -
Price 0.1750 0.0850 0.0900 0.1200 0.1000 0.1000 0.1200 -
P/RPS 4.08 3.29 4.57 6.41 2.82 2.40 3.36 13.83%
  QoQ % 24.01% -28.01% -28.71% 127.30% 17.50% -28.57% -
  Horiz. % 121.43% 97.92% 136.01% 190.77% 83.93% 71.43% 100.00%
P/EPS 1,750.00 17.35 -1.12 -12.00 38.46 71.43 -18.87 -
  QoQ % 9,986.46% 1,649.11% 90.67% -131.20% -46.16% 478.54% -
  Horiz. % -9,273.98% -91.94% 5.94% 63.59% -203.82% -378.54% 100.00%
EY 0.06 5.76 -88.99 -8.33 2.60 1.40 -5.30 -
  QoQ % -98.96% 106.47% -968.31% -420.38% 85.71% 126.42% -
  Horiz. % -1.13% -108.68% 1,679.06% 157.17% -49.06% -26.42% 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 1.25 0.61 0.64 0.55 0.43 0.45 0.55 72.95%
  QoQ % 104.92% -4.69% 16.36% 27.91% -4.44% -18.18% -
  Horiz. % 227.27% 110.91% 116.36% 100.00% 78.18% 81.82% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers