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 - 730,529
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.38 0.48 1.00 0.96 0.61 0.60 1.23 -54.20%
  QoQ % -20.83% -52.00% 4.17% 57.38% 1.67% -51.22% -
  Horiz. % 30.89% 39.02% 81.30% 78.05% 49.59% 48.78% 100.00%
EPS -0.68 -0.60 0.00 0.18 -2.47 -0.32 0.09 -
  QoQ % -13.33% 0.00% 0.00% 107.29% -671.88% -455.56% -
  Horiz. % -755.56% -666.67% 0.00% 200.00% -2,744.44% -355.56% 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 0.0320 0.0361 0.0326 0.0520 0.0432 0.0708 0.0800 -45.62%
  QoQ % -11.36% 10.74% -37.31% 20.37% -38.98% -11.50% -
  Horiz. % 40.00% 45.12% 40.75% 65.00% 54.00% 88.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

186  753  493  1018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.74+0.14 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.99-0.05 
 LUSTER 0.165-0.01 
 KGROUP-OR 0.0050.00 
 IRIS 0.255-0.01 
 KANGER 0.17-0.005 
 XOX 0.1050.00 
 PWORTH 0.0250.00 

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