Highlights

[MQTECH] QoQ Quarter Result on 2012-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     121.55%    YoY -     136.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,437 4,401 9,003 9,350 8,193 7,035 5,272 -10.81%
  QoQ % 0.82% -51.12% -3.71% 14.12% 16.46% 33.44% -
  Horiz. % 84.16% 83.48% 170.77% 177.35% 155.41% 133.44% 100.00%
PBT -18,200 -2,305 607 314 -1,305 -468 -1,660 389.96%
  QoQ % -689.59% -479.74% 93.31% 124.06% -178.85% 71.81% -
  Horiz. % 1,096.39% 138.86% -36.57% -18.92% 78.61% 28.19% 100.00%
Tax 148 0 0 0 -9 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,644.44% -0.00% -0.00% -0.00% 100.00% - -
NP -18,052 -2,305 607 314 -1,314 -468 -1,660 387.31%
  QoQ % -683.17% -479.74% 93.31% 123.90% -180.77% 71.81% -
  Horiz. % 1,087.47% 138.86% -36.57% -18.92% 79.16% 28.19% 100.00%
NP to SH -18,036 -2,352 661 314 -1,457 -468 -1,660 387.02%
  QoQ % -666.84% -455.82% 110.51% 121.55% -211.32% 71.81% -
  Horiz. % 1,086.51% 141.69% -39.82% -18.92% 87.77% 28.19% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 22,489 6,706 8,396 9,036 9,507 7,503 6,932 118.37%
  QoQ % 235.36% -20.13% -7.08% -4.95% 26.71% 8.24% -
  Horiz. % 324.42% 96.74% 121.12% 130.35% 137.15% 108.24% 100.00%
Net Worth 31,527 51,743 58,473 49,342 50,410 53,820 53,027 -29.18%
  QoQ % -39.07% -11.51% 18.50% -2.12% -6.34% 1.49% -
  Horiz. % 59.45% 97.58% 110.27% 93.05% 95.06% 101.49% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 31,527 51,743 58,473 49,342 50,410 53,820 53,027 -29.18%
  QoQ % -39.07% -11.51% 18.50% -2.12% -6.34% 1.49% -
  Horiz. % 59.45% 97.58% 110.27% 93.05% 95.06% 101.49% 100.00%
NOSH 225,193 235,200 254,230 224,285 229,137 233,999 230,555 -1.55%
  QoQ % -4.25% -7.49% 13.35% -2.12% -2.08% 1.49% -
  Horiz. % 97.67% 102.01% 110.27% 97.28% 99.39% 101.49% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -406.85 % -52.37 % 6.74 % 3.36 % -16.04 % -6.65 % -31.49 % 446.35%
  QoQ % -676.88% -877.00% 100.60% 120.95% -141.20% 78.88% -
  Horiz. % 1,292.00% 166.31% -21.40% -10.67% 50.94% 21.12% 100.00%
ROE -57.21 % -4.55 % 1.13 % 0.64 % -2.89 % -0.87 % -3.13 % 587.80%
  QoQ % -1,157.36% -502.65% 76.56% 122.15% -232.18% 72.20% -
  Horiz. % 1,827.80% 145.37% -36.10% -20.45% 92.33% 27.80% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.97 1.87 3.54 4.17 3.58 3.01 2.29 -9.51%
  QoQ % 5.35% -47.18% -15.11% 16.48% 18.94% 31.44% -
  Horiz. % 86.03% 81.66% 154.59% 182.10% 156.33% 131.44% 100.00%
EPS -8.00 -1.00 0.26 0.14 -0.57 -0.20 -0.72 394.31%
  QoQ % -700.00% -484.62% 85.71% 124.56% -185.00% 72.22% -
  Horiz. % 1,111.11% 138.89% -36.11% -19.44% 79.17% 27.78% 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 0.2200 0.2300 0.2200 0.2200 0.2300 0.2300 -28.07%
  QoQ % -36.36% -4.35% 4.55% 0.00% -4.35% 0.00% -
  Horiz. % 60.87% 95.65% 100.00% 95.65% 95.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.69 0.69 1.40 1.46 1.28 1.10 0.82 -10.82%
  QoQ % 0.00% -50.71% -4.11% 14.06% 16.36% 34.15% -
  Horiz. % 84.15% 84.15% 170.73% 178.05% 156.10% 134.15% 100.00%
EPS -2.81 -0.37 0.10 0.05 -0.23 -0.07 -0.26 385.31%
  QoQ % -659.46% -470.00% 100.00% 121.74% -228.57% 73.08% -
  Horiz. % 1,080.77% 142.31% -38.46% -19.23% 88.46% 26.92% 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 0.0491 0.0806 0.0910 0.0768 0.0785 0.0838 0.0826 -29.19%
  QoQ % -39.08% -11.43% 18.49% -2.17% -6.32% 1.45% -
  Horiz. % 59.44% 97.58% 110.17% 92.98% 95.04% 101.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1000 0.1000 0.1000 0.1200 0.0900 0.0700 0.0900 -
P/RPS 5.08 5.34 2.82 2.88 2.52 2.33 3.94 18.37%
  QoQ % -4.87% 89.36% -2.08% 14.29% 8.15% -40.86% -
  Horiz. % 128.93% 135.53% 71.57% 73.10% 63.96% 59.14% 100.00%
P/EPS -1.25 -10.00 38.46 85.71 -14.15 -35.00 -12.50 -78.30%
  QoQ % 87.50% -126.00% -55.13% 705.72% 59.57% -180.00% -
  Horiz. % 10.00% 80.00% -307.68% -685.68% 113.20% 280.00% 100.00%
EY -80.09 -10.00 2.60 1.17 -7.07 -2.86 -8.00 361.28%
  QoQ % -700.90% -484.62% 122.22% 116.55% -147.20% 64.25% -
  Horiz. % 1,001.12% 125.00% -32.50% -14.62% 88.38% 35.75% 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 0.45 0.43 0.55 0.41 0.30 0.39 48.82%
  QoQ % 57.78% 4.65% -21.82% 34.15% 36.67% -23.08% -
  Horiz. % 182.05% 115.38% 110.26% 141.03% 105.13% 76.92% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 23/11/11 24/08/11 -
Price 0.0900 0.1200 0.1000 0.1000 0.1200 0.0900 0.0800 -
P/RPS 4.57 6.41 2.82 2.40 3.36 2.99 3.50 19.37%
  QoQ % -28.71% 127.30% 17.50% -28.57% 12.37% -14.57% -
  Horiz. % 130.57% 183.14% 80.57% 68.57% 96.00% 85.43% 100.00%
P/EPS -1.12 -12.00 38.46 71.43 -18.87 -45.00 -11.11 -78.19%
  QoQ % 90.67% -131.20% -46.16% 478.54% 58.07% -305.04% -
  Horiz. % 10.08% 108.01% -346.17% -642.93% 169.85% 405.04% 100.00%
EY -88.99 -8.33 2.60 1.40 -5.30 -2.22 -9.00 357.49%
  QoQ % -968.31% -420.38% 85.71% 126.42% -138.74% 75.33% -
  Horiz. % 988.78% 92.56% -28.89% -15.56% 58.89% 24.67% 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 0.64 0.55 0.43 0.45 0.55 0.39 0.35 49.26%
  QoQ % 16.36% 27.91% -4.44% -18.18% 41.03% 11.43% -
  Horiz. % 182.86% 157.14% 122.86% 128.57% 157.14% 111.43% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers