Highlights

[MQTECH] QoQ Quarter Result on 2013-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -12.28%    YoY -     72.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,326 2,485 2,782 2,762 3,486 7,298 7,005 -39.11%
  QoQ % 33.84% -10.68% 0.72% -20.77% -52.23% 4.18% -
  Horiz. % 47.48% 35.47% 39.71% 39.43% 49.76% 104.18% 100.00%
PBT -3,417 -684 -3,171 -4,710 -4,521 16 1,087 -
  QoQ % -399.56% 78.43% 32.68% -4.18% -28,356.25% -98.53% -
  Horiz. % -314.35% -62.93% -291.72% -433.30% -415.92% 1.47% 100.00%
Tax 1 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -3,416 -684 -3,171 -4,710 -4,521 16 1,087 -
  QoQ % -399.42% 78.43% 32.68% -4.18% -28,356.25% -98.53% -
  Horiz. % -314.26% -62.93% -291.72% -433.30% -415.92% 1.47% 100.00%
NP to SH -3,795 -475 -3,139 -4,957 -4,415 17 1,329 -
  QoQ % -698.95% 84.87% 36.68% -12.28% -26,070.59% -98.72% -
  Horiz. % -285.55% -35.74% -236.19% -372.99% -332.20% 1.28% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,742 3,169 5,953 7,472 8,007 7,282 5,918 9.07%
  QoQ % 112.75% -46.77% -20.33% -6.68% 9.96% 23.05% -
  Horiz. % 113.92% 53.55% 100.59% 126.26% 135.30% 123.05% 100.00%
Net Worth 25,300 15,833 19,755 23,382 26,358 23,800 37,971 -23.70%
  QoQ % 59.79% -19.86% -15.51% -11.29% 10.75% -37.32% -
  Horiz. % 66.63% 41.70% 52.03% 61.58% 69.42% 62.68% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 25,300 15,833 19,755 23,382 26,358 23,800 37,971 -23.70%
  QoQ % 59.79% -19.86% -15.51% -11.29% 10.75% -37.32% -
  Horiz. % 66.63% 41.70% 52.03% 61.58% 69.42% 62.68% 100.00%
NOSH 281,111 175,925 219,510 233,820 219,651 170,000 271,224 2.41%
  QoQ % 59.79% -19.86% -6.12% 6.45% 29.21% -37.32% -
  Horiz. % 103.65% 64.86% 80.93% 86.21% 80.99% 62.68% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -102.71 % -27.53 % -113.98 % -170.53 % -129.69 % 0.22 % 15.52 % -
  QoQ % -273.08% 75.85% 33.16% -31.49% -59,050.00% -98.58% -
  Horiz. % -661.79% -177.38% -734.41% -1,098.78% -835.63% 1.42% 100.00%
ROE -15.00 % -3.00 % -15.89 % -21.20 % -16.75 % 0.07 % 3.50 % -
  QoQ % -400.00% 81.12% 25.05% -26.57% -24,028.57% -98.00% -
  Horiz. % -428.57% -85.71% -454.00% -605.71% -478.57% 2.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.18 1.41 1.27 1.18 1.59 4.29 2.58 -40.61%
  QoQ % -16.31% 11.02% 7.63% -25.79% -62.94% 66.28% -
  Horiz. % 45.74% 54.65% 49.22% 45.74% 61.63% 166.28% 100.00%
EPS -1.35 -0.27 -1.43 -2.12 -2.01 0.01 0.49 -
  QoQ % -400.00% 81.12% 32.55% -5.47% -20,200.00% -97.96% -
  Horiz. % -275.51% -55.10% -291.84% -432.65% -410.20% 2.04% 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 0.0900 0.0900 0.0900 0.1000 0.1200 0.1400 0.1400 -25.49%
  QoQ % 0.00% 0.00% -10.00% -16.67% -14.29% 0.00% -
  Horiz. % 64.29% 64.29% 64.29% 71.43% 85.71% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 724,289
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.46 0.34 0.38 0.38 0.48 1.01 0.97 -39.16%
  QoQ % 35.29% -10.53% 0.00% -20.83% -52.48% 4.12% -
  Horiz. % 47.42% 35.05% 39.18% 39.18% 49.48% 104.12% 100.00%
EPS -0.52 -0.07 -0.43 -0.68 -0.61 0.00 0.18 -
  QoQ % -642.86% 83.72% 36.76% -11.48% 0.00% 0.00% -
  Horiz. % -288.89% -38.89% -238.89% -377.78% -338.89% 0.00% 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 0.0349 0.0219 0.0273 0.0323 0.0364 0.0329 0.0524 -23.72%
  QoQ % 59.36% -19.78% -15.48% -11.26% 10.64% -37.21% -
  Horiz. % 66.60% 41.79% 52.10% 61.64% 69.47% 62.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.1000 0.1050 0.1150 0.1300 0.1600 0.1000 0.1000 -
P/RPS 8.45 7.43 9.07 11.01 10.08 2.33 3.87 68.23%
  QoQ % 13.73% -18.08% -17.62% 9.23% 332.62% -39.79% -
  Horiz. % 218.35% 191.99% 234.37% 284.50% 260.47% 60.21% 100.00%
P/EPS -7.41 -38.89 -8.04 -6.13 -7.96 1,000.00 20.41 -
  QoQ % 80.95% -383.71% -31.16% 22.99% -100.80% 4,799.56% -
  Horiz. % -36.31% -190.54% -39.39% -30.03% -39.00% 4,899.56% 100.00%
EY -13.50 -2.57 -12.43 -16.31 -12.56 0.10 4.90 -
  QoQ % -425.29% 79.32% 23.79% -29.86% -12,660.00% -97.96% -
  Horiz. % -275.51% -52.45% -253.67% -332.86% -256.33% 2.04% 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 1.11 1.17 1.28 1.30 1.33 0.71 0.71 34.67%
  QoQ % -5.13% -8.59% -1.54% -2.26% 87.32% 0.00% -
  Horiz. % 156.34% 164.79% 180.28% 183.10% 187.32% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 13/05/13 -
Price 0.0850 0.1100 0.1150 0.1250 0.1500 0.1750 0.0850 -
P/RPS 7.18 7.79 9.07 10.58 9.45 4.08 3.29 68.17%
  QoQ % -7.83% -14.11% -14.27% 11.96% 131.62% 24.01% -
  Horiz. % 218.24% 236.78% 275.68% 321.58% 287.23% 124.01% 100.00%
P/EPS -6.30 -40.74 -8.04 -5.90 -7.46 1,750.00 17.35 -
  QoQ % 84.54% -406.72% -36.27% 20.91% -100.43% 9,986.46% -
  Horiz. % -36.31% -234.81% -46.34% -34.01% -43.00% 10,086.46% 100.00%
EY -15.88 -2.45 -12.43 -16.96 -13.40 0.06 5.76 -
  QoQ % -548.16% 80.29% 26.71% -26.57% -22,433.33% -98.96% -
  Horiz. % -275.69% -42.53% -215.80% -294.44% -232.64% 1.04% 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 0.94 1.22 1.28 1.25 1.25 1.25 0.61 33.38%
  QoQ % -22.95% -4.69% 2.40% 0.00% 0.00% 104.92% -
  Horiz. % 154.10% 200.00% 209.84% 204.92% 204.92% 204.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

344  368  603  1056 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.18+0.01 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.105-0.005 
 HLT 1.68+0.01 
 PHB 0.03+0.005 
 CAREPLS 3.21+0.06 
 LAMBO 0.0350.00 
 MUIIND 0.135+0.015 
 PASUKGB 0.0750.00 

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