[MQTECH] QoQ Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 5,241 3,326 2,485 2,782 2,762 3,486 7,298 -19.76% QoQ % 57.58% 33.84% -10.68% 0.72% -20.77% -52.23% - Horiz. % 71.81% 45.57% 34.05% 38.12% 37.85% 47.77% 100.00%
PBT 238 -3,417 -684 -3,171 -4,710 -4,521 16 501.87% QoQ % 106.97% -399.56% 78.43% 32.68% -4.18% -28,356.25% - Horiz. % 1,487.50% -21,356.25% -4,275.00% -19,818.75% -29,437.50% -28,256.25% 100.00%
Tax 5 1 0 0 0 0 0 - QoQ % 400.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 500.00% 100.00% - - - - -
NP 243 -3,416 -684 -3,171 -4,710 -4,521 16 510.25% QoQ % 107.11% -399.42% 78.43% 32.68% -4.18% -28,356.25% - Horiz. % 1,518.75% -21,350.00% -4,275.00% -19,818.75% -29,437.50% -28,256.25% 100.00%
NP to SH 590 -3,795 -475 -3,139 -4,957 -4,415 17 957.13% QoQ % 115.55% -698.95% 84.87% 36.68% -12.28% -26,070.59% - Horiz. % 3,470.59% -22,323.53% -2,794.12% -18,464.71% -29,158.82% -25,970.59% 100.00%
Tax Rate -2.10 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 4,998 6,742 3,169 5,953 7,472 8,007 7,282 -22.14% QoQ % -25.87% 112.75% -46.77% -20.33% -6.68% 9.96% - Horiz. % 68.63% 92.58% 43.52% 81.75% 102.61% 109.96% 100.00%
Net Worth 58,999 25,300 15,833 19,755 23,382 26,358 23,800 82.87% QoQ % 133.20% 59.79% -19.86% -15.51% -11.29% 10.75% - Horiz. % 247.90% 106.30% 66.53% 83.01% 98.24% 110.75% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 58,999 25,300 15,833 19,755 23,382 26,358 23,800 82.87% QoQ % 133.20% 59.79% -19.86% -15.51% -11.29% 10.75% - Horiz. % 247.90% 106.30% 66.53% 83.01% 98.24% 110.75% 100.00%
NOSH 589,999 281,111 175,925 219,510 233,820 219,651 170,000 128.71% QoQ % 109.88% 59.79% -19.86% -6.12% 6.45% 29.21% - Horiz. % 347.06% 165.36% 103.49% 129.12% 137.54% 129.21% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.64 % -102.71 % -27.53 % -113.98 % -170.53 % -129.69 % 0.22 % 659.13% QoQ % 104.52% -273.08% 75.85% 33.16% -31.49% -59,050.00% - Horiz. % 2,109.09% -46,686.36% -12,513.64% -51,809.09% -77,513.63% -58,950.00% 100.00%
ROE 1.00 % -15.00 % -3.00 % -15.89 % -21.20 % -16.75 % 0.07 % 485.91% QoQ % 106.67% -400.00% 81.12% 25.05% -26.57% -24,028.57% - Horiz. % 1,428.57% -21,428.57% -4,285.71% -22,700.00% -30,285.71% -23,928.57% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.89 1.18 1.41 1.27 1.18 1.59 4.29 -64.85% QoQ % -24.58% -16.31% 11.02% 7.63% -25.79% -62.94% - Horiz. % 20.75% 27.51% 32.87% 29.60% 27.51% 37.06% 100.00%
EPS 0.10 -1.35 -0.27 -1.43 -2.12 -2.01 0.01 362.22% QoQ % 107.41% -400.00% 81.12% 32.55% -5.47% -20,200.00% - Horiz. % 1,000.00% -13,500.00% -2,700.00% -14,300.00% -21,200.00% -20,100.00% 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 0.1000 0.0900 0.0900 0.0900 0.1000 0.1200 0.1400 -20.04% QoQ % 11.11% 0.00% 0.00% -10.00% -16.67% -14.29% - Horiz. % 71.43% 64.29% 64.29% 64.29% 71.43% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 724,289 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.72 0.46 0.34 0.38 0.38 0.48 1.01 -20.15% QoQ % 56.52% 35.29% -10.53% 0.00% -20.83% -52.48% - Horiz. % 71.29% 45.54% 33.66% 37.62% 37.62% 47.52% 100.00%
EPS 0.08 -0.52 -0.07 -0.43 -0.68 -0.61 0.00 - QoQ % 115.38% -642.86% 83.72% 36.76% -11.48% 0.00% - Horiz. % -13.11% 85.25% 11.48% 70.49% 111.48% 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 0.0815 0.0349 0.0219 0.0273 0.0323 0.0364 0.0329 82.78% QoQ % 133.52% 59.36% -19.78% -15.48% -11.26% 10.64% - Horiz. % 247.72% 106.08% 66.57% 82.98% 98.18% 110.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1050 0.1000 0.1050 0.1150 0.1300 0.1600 0.1000 -
P/RPS 11.82 8.45 7.43 9.07 11.01 10.08 2.33 194.37% QoQ % 39.88% 13.73% -18.08% -17.62% 9.23% 332.62% - Horiz. % 507.30% 362.66% 318.88% 389.27% 472.53% 432.62% 100.00%
P/EPS 105.00 -7.41 -38.89 -8.04 -6.13 -7.96 1,000.00 -77.65% QoQ % 1,517.00% 80.95% -383.71% -31.16% 22.99% -100.80% - Horiz. % 10.50% -0.74% -3.89% -0.80% -0.61% -0.80% 100.00%
EY 0.95 -13.50 -2.57 -12.43 -16.31 -12.56 0.10 346.72% QoQ % 107.04% -425.29% 79.32% 23.79% -29.86% -12,660.00% - Horiz. % 950.00% -13,500.00% -2,570.00% -12,430.00% -16,310.00% -12,560.00% 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 1.05 1.11 1.17 1.28 1.30 1.33 0.71 29.71% QoQ % -5.41% -5.13% -8.59% -1.54% -2.26% 87.32% - Horiz. % 147.89% 156.34% 164.79% 180.28% 183.10% 187.32% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 28/11/14 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 -
Price 0.1200 0.0850 0.1100 0.1150 0.1250 0.1500 0.1750 -
P/RPS 13.51 7.18 7.79 9.07 10.58 9.45 4.08 121.67% QoQ % 88.16% -7.83% -14.11% -14.27% 11.96% 131.62% - Horiz. % 331.13% 175.98% 190.93% 222.30% 259.31% 231.62% 100.00%
P/EPS 120.00 -6.30 -40.74 -8.04 -5.90 -7.46 1,750.00 -83.16% QoQ % 2,004.76% 84.54% -406.72% -36.27% 20.91% -100.43% - Horiz. % 6.86% -0.36% -2.33% -0.46% -0.34% -0.43% 100.00%
EY 0.83 -15.88 -2.45 -12.43 -16.96 -13.40 0.06 473.51% QoQ % 105.23% -548.16% 80.29% 26.71% -26.57% -22,433.33% - Horiz. % 1,383.33% -26,466.67% -4,083.33% -20,716.67% -28,266.67% -22,333.33% 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 1.20 0.94 1.22 1.28 1.25 1.25 1.25 -2.68% QoQ % 27.66% -22.95% -4.69% 2.40% 0.00% 0.00% - Horiz. % 96.00% 75.20% 97.60% 102.40% 100.00% 100.00% 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
Quarterly Report(Q12014).pdf 
