[MQTECH] QoQ Quarter Result on 2009-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 9,799 7,171 11,111 10,747 12,691 12,465 10,695 -5.65% QoQ % 36.65% -35.46% 3.39% -15.32% 1.81% 16.55% - Horiz. % 91.62% 67.05% 103.89% 100.49% 118.66% 116.55% 100.00%
PBT 1,206 903 851 -2,508 20 1,449 -41 - QoQ % 33.55% 6.11% 133.93% -12,640.00% -98.62% 3,634.15% - Horiz. % -2,941.46% -2,202.44% -2,075.61% 6,117.07% -48.78% -3,534.15% 100.00%
Tax -169 0 -35 -10 -648 -30 -40 160.66% QoQ % 0.00% 0.00% -250.00% 98.46% -2,060.00% 25.00% - Horiz. % 422.50% -0.00% 87.50% 25.00% 1,620.00% 75.00% 100.00%
NP 1,037 903 816 -2,518 -628 1,419 -81 - QoQ % 14.84% 10.66% 132.41% -300.96% -144.26% 1,851.85% - Horiz. % -1,280.25% -1,114.81% -1,007.41% 3,108.64% 775.31% -1,751.85% 100.00%
NP to SH 1,037 903 816 -2,518 -628 1,419 -81 - QoQ % 14.84% 10.66% 132.41% -300.96% -144.26% 1,851.85% - Horiz. % -1,280.25% -1,114.81% -1,007.41% 3,108.64% 775.31% -1,751.85% 100.00%
Tax Rate 14.01 % - % 4.11 % - % 3,240.00 % 2.07 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 156,421.73% 0.00% - Horiz. % 676.81% 0.00% 198.55% 0.00% 156,521.73% 100.00% -
Total Cost 8,762 6,268 10,295 13,265 13,319 11,046 10,776 -12.85% QoQ % 39.79% -39.12% -22.39% -0.41% 20.58% 2.51% - Horiz. % 81.31% 58.17% 95.54% 123.10% 123.60% 102.51% 100.00%
Net Worth 53,002 50,938 51,291 50,822 53,496 52,640 44,550 12.24% QoQ % 4.05% -0.69% 0.92% -5.00% 1.63% 18.16% - Horiz. % 118.97% 114.34% 115.13% 114.08% 120.08% 118.16% 100.00%
Dividend 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 53,002 50,938 51,291 50,822 53,496 52,640 44,550 12.24% QoQ % 4.05% -0.69% 0.92% -5.00% 1.63% 18.16% - Horiz. % 118.97% 114.34% 115.13% 114.08% 120.08% 118.16% 100.00%
NOSH 230,444 231,538 233,142 231,009 232,592 228,870 202,500 8.97% QoQ % -0.47% -0.69% 0.92% -0.68% 1.63% 13.02% - Horiz. % 113.80% 114.34% 115.13% 114.08% 114.86% 113.02% 100.00%
Ratio Analysis 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.58 % 12.59 % 7.34 % -23.43 % -4.95 % 11.38 % -0.76 % - QoQ % -15.97% 71.53% 131.33% -373.33% -143.50% 1,597.37% - Horiz. % -1,392.11% -1,656.58% -965.79% 3,082.90% 651.32% -1,497.37% 100.00%
ROE 1.96 % 1.77 % 1.59 % -4.95 % -1.17 % 2.70 % -0.18 % - QoQ % 10.73% 11.32% 132.12% -323.08% -143.33% 1,600.00% - Horiz. % -1,088.89% -983.33% -883.33% 2,750.00% 650.00% -1,500.00% 100.00%
Per Share 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.25 3.10 4.77 4.65 5.46 5.45 5.28 -13.44% QoQ % 37.10% -35.01% 2.58% -14.84% 0.18% 3.22% - Horiz. % 80.49% 58.71% 90.34% 88.07% 103.41% 103.22% 100.00%
EPS 0.45 0.39 0.35 -1.09 -0.27 0.62 -0.04 - QoQ % 15.38% 11.43% 132.11% -303.70% -143.55% 1,650.00% - Horiz. % -1,125.00% -975.00% -875.00% 2,725.00% 675.00% -1,550.00% 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 0.2300 0.2200 0.2200 0.2200 0.2300 0.2300 0.2200 3.00% QoQ % 4.55% 0.00% 0.00% -4.35% 0.00% 4.55% - Horiz. % 104.55% 100.00% 100.00% 100.00% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.34 0.98 1.52 1.47 1.74 1.71 1.46 -5.54% QoQ % 36.73% -35.53% 3.40% -15.52% 1.75% 17.12% - Horiz. % 91.78% 67.12% 104.11% 100.68% 119.18% 117.12% 100.00%
EPS 0.14 0.12 0.11 -0.34 -0.09 0.19 -0.01 - QoQ % 16.67% 9.09% 132.35% -277.78% -147.37% 2,000.00% - Horiz. % -1,400.00% -1,200.00% -1,100.00% 3,400.00% 900.00% -1,900.00% 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 0.0726 0.0697 0.0702 0.0696 0.0732 0.0721 0.0610 12.27% QoQ % 4.16% -0.71% 0.86% -4.92% 1.53% 18.20% - Horiz. % 119.02% 114.26% 115.08% 114.10% 120.00% 118.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.1400 0.1000 0.1100 0.0600 0.0900 0.1200 0.1400 -
P/RPS 3.29 3.23 2.31 1.29 1.65 2.20 2.65 15.47% QoQ % 1.86% 39.83% 79.07% -21.82% -25.00% -16.98% - Horiz. % 124.15% 121.89% 87.17% 48.68% 62.26% 83.02% 100.00%
P/EPS 31.11 25.64 31.43 -5.50 -33.33 19.35 -350.00 - QoQ % 21.33% -18.42% 671.45% 83.50% -272.25% 105.53% - Horiz. % -8.89% -7.33% -8.98% 1.57% 9.52% -5.53% 100.00%
EY 3.21 3.90 3.18 -18.17 -3.00 5.17 -0.29 - QoQ % -17.69% 22.64% 117.50% -505.67% -158.03% 1,882.76% - Horiz. % -1,106.90% -1,344.83% -1,096.55% 6,265.52% 1,034.48% -1,782.76% 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 0.61 0.45 0.50 0.27 0.39 0.52 0.64 -3.14% QoQ % 35.56% -10.00% 85.19% -30.77% -25.00% -18.75% - Horiz. % 95.31% 70.31% 78.12% 42.19% 60.94% 81.25% 100.00%
Price Multiplier on Announcement Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 24/08/09 13/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.1400 0.1300 0.0800 0.1000 0.0900 0.0800 0.1400 -
P/RPS 3.29 4.20 1.68 2.15 1.65 1.47 2.65 15.47% QoQ % -21.67% 150.00% -21.86% 30.30% 12.24% -44.53% - Horiz. % 124.15% 158.49% 63.40% 81.13% 62.26% 55.47% 100.00%
P/EPS 31.11 33.33 22.86 -9.17 -33.33 12.90 -350.00 - QoQ % -6.66% 45.80% 349.29% 72.49% -358.37% 103.69% - Horiz. % -8.89% -9.52% -6.53% 2.62% 9.52% -3.69% 100.00%
EY 3.21 3.00 4.38 -10.90 -3.00 7.75 -0.29 - QoQ % 7.00% -31.51% 140.18% -263.33% -138.71% 2,772.41% - Horiz. % -1,106.90% -1,034.48% -1,510.34% 3,758.62% 1,034.48% -2,672.41% 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 0.61 0.59 0.36 0.45 0.39 0.35 0.64 -3.14% QoQ % 3.39% 63.89% -20.00% 15.38% 11.43% -45.31% - Horiz. % 95.31% 92.19% 56.25% 70.31% 60.94% 54.69% 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.
Comment
Balance sheet.pdf 
