Highlights

[MQTECH] QoQ Quarter Result on 2013-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 13-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     107.37%    YoY -     323.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,762 3,486 7,298 7,005 4,437 4,401 9,003 -54.41%
  QoQ % -20.77% -52.23% 4.18% 57.88% 0.82% -51.12% -
  Horiz. % 30.68% 38.72% 81.06% 77.81% 49.28% 48.88% 100.00%
PBT -4,710 -4,521 16 1,087 -18,200 -2,305 607 -
  QoQ % -4.18% -28,356.25% -98.53% 105.97% -689.59% -479.74% -
  Horiz. % -775.95% -744.81% 2.64% 179.08% -2,998.35% -379.74% 100.00%
Tax 0 0 0 0 148 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NP -4,710 -4,521 16 1,087 -18,052 -2,305 607 -
  QoQ % -4.18% -28,356.25% -98.53% 106.02% -683.17% -479.74% -
  Horiz. % -775.95% -744.81% 2.64% 179.08% -2,973.97% -379.74% 100.00%
NP to SH -4,957 -4,415 17 1,329 -18,036 -2,352 661 -
  QoQ % -12.28% -26,070.59% -98.72% 107.37% -666.84% -455.82% -
  Horiz. % -749.92% -667.93% 2.57% 201.06% -2,728.59% -355.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,472 8,007 7,282 5,918 22,489 6,706 8,396 -7.46%
  QoQ % -6.68% 9.96% 23.05% -73.68% 235.36% -20.13% -
  Horiz. % 88.99% 95.37% 86.73% 70.49% 267.85% 79.87% 100.00%
Net Worth 23,382 26,358 23,800 37,971 31,527 51,743 58,473 -45.63%
  QoQ % -11.29% 10.75% -37.32% 20.44% -39.07% -11.51% -
  Horiz. % 39.99% 45.08% 40.70% 64.94% 53.92% 88.49% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 23,382 26,358 23,800 37,971 31,527 51,743 58,473 -45.63%
  QoQ % -11.29% 10.75% -37.32% 20.44% -39.07% -11.51% -
  Horiz. % 39.99% 45.08% 40.70% 64.94% 53.92% 88.49% 100.00%
NOSH 233,820 219,651 170,000 271,224 225,193 235,200 254,230 -5.41%
  QoQ % 6.45% 29.21% -37.32% 20.44% -4.25% -7.49% -
  Horiz. % 91.97% 86.40% 66.87% 106.68% 88.58% 92.51% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -170.53 % -129.69 % 0.22 % 15.52 % -406.85 % -52.37 % 6.74 % -
  QoQ % -31.49% -59,050.00% -98.58% 103.81% -676.88% -877.00% -
  Horiz. % -2,530.12% -1,924.18% 3.26% 230.27% -6,036.35% -777.00% 100.00%
ROE -21.20 % -16.75 % 0.07 % 3.50 % -57.21 % -4.55 % 1.13 % -
  QoQ % -26.57% -24,028.57% -98.00% 106.12% -1,157.36% -502.65% -
  Horiz. % -1,876.11% -1,482.30% 6.19% 309.73% -5,062.83% -402.65% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.18 1.59 4.29 2.58 1.97 1.87 3.54 -51.83%
  QoQ % -25.79% -62.94% 66.28% 30.96% 5.35% -47.18% -
  Horiz. % 33.33% 44.92% 121.19% 72.88% 55.65% 52.82% 100.00%
EPS -2.12 -2.01 0.01 0.49 -8.00 -1.00 0.26 -
  QoQ % -5.47% -20,200.00% -97.96% 106.12% -700.00% -484.62% -
  Horiz. % -815.38% -773.08% 3.85% 188.46% -3,076.92% -384.62% 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 0.1000 0.1200 0.1400 0.1400 0.1400 0.2200 0.2300 -42.52%
  QoQ % -16.67% -14.29% 0.00% 0.00% -36.36% -4.35% -
  Horiz. % 43.48% 52.17% 60.87% 60.87% 60.87% 95.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.43 0.54 1.14 1.09 0.69 0.69 1.40 -54.38%
  QoQ % -20.37% -52.63% 4.59% 57.97% 0.00% -50.71% -
  Horiz. % 30.71% 38.57% 81.43% 77.86% 49.29% 49.29% 100.00%
EPS -0.77 -0.69 0.00 0.21 -2.81 -0.37 0.10 -
  QoQ % -11.59% 0.00% 0.00% 107.47% -659.46% -470.00% -
  Horiz. % -770.00% -690.00% 0.00% 210.00% -2,810.00% -370.00% 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 0.0364 0.0410 0.0371 0.0591 0.0491 0.0806 0.0910 -45.62%
  QoQ % -11.22% 10.51% -37.23% 20.37% -39.08% -11.43% -
  Horiz. % 40.00% 45.05% 40.77% 64.95% 53.96% 88.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1300 0.1600 0.1000 0.1000 0.1000 0.1000 0.1000 -
P/RPS 11.01 10.08 2.33 3.87 5.08 5.34 2.82 147.33%
  QoQ % 9.23% 332.62% -39.79% -23.82% -4.87% 89.36% -
  Horiz. % 390.43% 357.45% 82.62% 137.23% 180.14% 189.36% 100.00%
P/EPS -6.13 -7.96 1,000.00 20.41 -1.25 -10.00 38.46 -
  QoQ % 22.99% -100.80% 4,799.56% 1,732.80% 87.50% -126.00% -
  Horiz. % -15.94% -20.70% 2,600.10% 53.07% -3.25% -26.00% 100.00%
EY -16.31 -12.56 0.10 4.90 -80.09 -10.00 2.60 -
  QoQ % -29.86% -12,660.00% -97.96% 106.12% -700.90% -484.62% -
  Horiz. % -627.31% -483.08% 3.85% 188.46% -3,080.38% -384.62% 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 1.30 1.33 0.71 0.71 0.71 0.45 0.43 108.66%
  QoQ % -2.26% 87.32% 0.00% 0.00% 57.78% 4.65% -
  Horiz. % 302.33% 309.30% 165.12% 165.12% 165.12% 104.65% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 29/08/13 13/05/13 26/02/13 22/11/12 15/08/12 -
Price 0.1250 0.1500 0.1750 0.0850 0.0900 0.1200 0.1000 -
P/RPS 10.58 9.45 4.08 3.29 4.57 6.41 2.82 140.87%
  QoQ % 11.96% 131.62% 24.01% -28.01% -28.71% 127.30% -
  Horiz. % 375.18% 335.11% 144.68% 116.67% 162.06% 227.30% 100.00%
P/EPS -5.90 -7.46 1,750.00 17.35 -1.12 -12.00 38.46 -
  QoQ % 20.91% -100.43% 9,986.46% 1,649.11% 90.67% -131.20% -
  Horiz. % -15.34% -19.40% 4,550.18% 45.11% -2.91% -31.20% 100.00%
EY -16.96 -13.40 0.06 5.76 -88.99 -8.33 2.60 -
  QoQ % -26.57% -22,433.33% -98.96% 106.47% -968.31% -420.38% -
  Horiz. % -652.31% -515.38% 2.31% 221.54% -3,422.69% -320.38% 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 1.25 1.25 0.61 0.64 0.55 0.43 103.29%
  QoQ % 0.00% 0.00% 104.92% -4.69% 16.36% 27.91% -
  Horiz. % 290.70% 290.70% 290.70% 141.86% 148.84% 127.91% 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.
 


 

248  232  506  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.315+0.005 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers