Highlights

[MQTECH] QoQ Quarter Result on 2009-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     14.84%    YoY -     265.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,151 10,978 12,656 9,799 7,171 11,111 10,747 -10.15%
  QoQ % -16.64% -13.26% 29.16% 36.65% -35.46% 3.39% -
  Horiz. % 85.15% 102.15% 117.76% 91.18% 66.73% 103.39% 100.00%
PBT 1,324 826 108 1,206 903 851 -2,508 -
  QoQ % 60.29% 664.81% -91.04% 33.55% 6.11% 133.93% -
  Horiz. % -52.79% -32.93% -4.31% -48.09% -36.00% -33.93% 100.00%
Tax -59 0 -11 -169 0 -35 -10 226.16%
  QoQ % 0.00% 0.00% 93.49% 0.00% 0.00% -250.00% -
  Horiz. % 590.00% -0.00% 110.00% 1,690.00% -0.00% 350.00% 100.00%
NP 1,265 826 97 1,037 903 816 -2,518 -
  QoQ % 53.15% 751.55% -90.65% 14.84% 10.66% 132.41% -
  Horiz. % -50.24% -32.80% -3.85% -41.18% -35.86% -32.41% 100.00%
NP to SH 1,265 826 97 1,037 903 816 -2,518 -
  QoQ % 53.15% 751.55% -90.65% 14.84% 10.66% 132.41% -
  Horiz. % -50.24% -32.80% -3.85% -41.18% -35.86% -32.41% 100.00%
Tax Rate 4.46 % - % 10.19 % 14.01 % - % 4.11 % - % -
  QoQ % 0.00% 0.00% -27.27% 0.00% 0.00% 0.00% -
  Horiz. % 108.52% 0.00% 247.93% 340.88% 0.00% 100.00% -
Total Cost 7,886 10,152 12,559 8,762 6,268 10,295 13,265 -29.28%
  QoQ % -22.32% -19.17% 43.33% 39.79% -39.12% -22.39% -
  Horiz. % 59.45% 76.53% 94.68% 66.05% 47.25% 77.61% 100.00%
Net Worth 55,199 52,772 55,775 53,002 50,938 51,291 50,822 5.66%
  QoQ % 4.60% -5.38% 5.23% 4.05% -0.69% 0.92% -
  Horiz. % 108.61% 103.84% 109.75% 104.29% 100.23% 100.92% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 55,199 52,772 55,775 53,002 50,938 51,291 50,822 5.66%
  QoQ % 4.60% -5.38% 5.23% 4.05% -0.69% 0.92% -
  Horiz. % 108.61% 103.84% 109.75% 104.29% 100.23% 100.92% 100.00%
NOSH 229,999 229,444 242,500 230,444 231,538 233,142 231,009 -0.29%
  QoQ % 0.24% -5.38% 5.23% -0.47% -0.69% 0.92% -
  Horiz. % 99.56% 99.32% 104.97% 99.76% 100.23% 100.92% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.82 % 7.52 % 0.77 % 10.58 % 12.59 % 7.34 % -23.43 % -
  QoQ % 83.78% 876.62% -92.72% -15.97% 71.53% 131.33% -
  Horiz. % -58.98% -32.10% -3.29% -45.16% -53.73% -31.33% 100.00%
ROE 2.29 % 1.57 % 0.17 % 1.96 % 1.77 % 1.59 % -4.95 % -
  QoQ % 45.86% 823.53% -91.33% 10.73% 11.32% 132.12% -
  Horiz. % -46.26% -31.72% -3.43% -39.60% -35.76% -32.12% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.98 4.78 5.22 4.25 3.10 4.77 4.65 -9.84%
  QoQ % -16.74% -8.43% 22.82% 37.10% -35.01% 2.58% -
  Horiz. % 85.59% 102.80% 112.26% 91.40% 66.67% 102.58% 100.00%
EPS 0.55 0.36 0.04 0.45 0.39 0.35 -1.09 -
  QoQ % 52.78% 800.00% -91.11% 15.38% 11.43% 132.11% -
  Horiz. % -50.46% -33.03% -3.67% -41.28% -35.78% -32.11% 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 0.2300 0.2300 0.2300 0.2200 0.2200 0.2200 5.97%
  QoQ % 4.35% 0.00% 0.00% 4.55% 0.00% 0.00% -
  Horiz. % 109.09% 104.55% 104.55% 104.55% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 724,289
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.26 1.52 1.75 1.35 0.99 1.53 1.48 -10.16%
  QoQ % -17.11% -13.14% 29.63% 36.36% -35.29% 3.38% -
  Horiz. % 85.14% 102.70% 118.24% 91.22% 66.89% 103.38% 100.00%
EPS 0.17 0.11 0.01 0.14 0.12 0.11 -0.35 -
  QoQ % 54.55% 1,000.00% -92.86% 16.67% 9.09% 131.43% -
  Horiz. % -48.57% -31.43% -2.86% -40.00% -34.29% -31.43% 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 0.0762 0.0729 0.0770 0.0732 0.0703 0.0708 0.0702 5.61%
  QoQ % 4.53% -5.32% 5.19% 4.13% -0.71% 0.85% -
  Horiz. % 108.55% 103.85% 109.69% 104.27% 100.14% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.1100 0.1200 0.1200 0.1400 0.1000 0.1100 0.0600 -
P/RPS 2.76 2.51 2.30 3.29 3.23 2.31 1.29 65.96%
  QoQ % 9.96% 9.13% -30.09% 1.86% 39.83% 79.07% -
  Horiz. % 213.95% 194.57% 178.29% 255.04% 250.39% 179.07% 100.00%
P/EPS 20.00 33.33 300.00 31.11 25.64 31.43 -5.50 -
  QoQ % -39.99% -88.89% 864.32% 21.33% -18.42% 671.45% -
  Horiz. % -363.64% -606.00% -5,454.55% -565.64% -466.18% -571.45% 100.00%
EY 5.00 3.00 0.33 3.21 3.90 3.18 -18.17 -
  QoQ % 66.67% 809.09% -89.72% -17.69% 22.64% 117.50% -
  Horiz. % -27.52% -16.51% -1.82% -17.67% -21.46% -17.50% 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 0.46 0.52 0.52 0.61 0.45 0.50 0.27 42.60%
  QoQ % -11.54% 0.00% -14.75% 35.56% -10.00% 85.19% -
  Horiz. % 170.37% 192.59% 192.59% 225.93% 166.67% 185.19% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 17/05/10 25/02/10 25/11/09 24/08/09 13/05/09 -
Price 0.1200 0.1300 0.1000 0.1400 0.1300 0.0800 0.1000 -
P/RPS 3.02 2.72 1.92 3.29 4.20 1.68 2.15 25.40%
  QoQ % 11.03% 41.67% -41.64% -21.67% 150.00% -21.86% -
  Horiz. % 140.47% 126.51% 89.30% 153.02% 195.35% 78.14% 100.00%
P/EPS 21.82 36.11 250.00 31.11 33.33 22.86 -9.17 -
  QoQ % -39.57% -85.56% 703.60% -6.66% 45.80% 349.29% -
  Horiz. % -237.95% -393.78% -2,726.28% -339.26% -363.47% -249.29% 100.00%
EY 4.58 2.77 0.40 3.21 3.00 4.38 -10.90 -
  QoQ % 65.34% 592.50% -87.54% 7.00% -31.51% 140.18% -
  Horiz. % -42.02% -25.41% -3.67% -29.45% -27.52% -40.18% 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 0.50 0.57 0.43 0.61 0.59 0.36 0.45 7.27%
  QoQ % -12.28% 32.56% -29.51% 3.39% 63.89% -20.00% -
  Horiz. % 111.11% 126.67% 95.56% 135.56% 131.11% 80.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

463  251  580  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.735+0.10 
 MMAG-WB 0.305-0.04 
 DGSB 0.20+0.025 
 LAMBO 0.040.00 
 SUPERMX-C1I 0.11+0.005 
 VSOLAR 0.0450.00 
 XOX 0.1850.00 
 PARKSON 0.155+0.01 
 SOLUTN 0.69+0.05 
 SAPNRG 0.115-0.005 

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