Highlights

[MQTECH] QoQ Quarter Result on 2014-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     36.68%    YoY -     -336.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  242  599  1084 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.75+0.115 
 MMAG-WB 0.305-0.04 
 DGSB 0.20+0.025 
 LAMBO 0.040.00 
 SUPERMX-C1I 0.1050.00 
 VSOLAR 0.0450.00 
 XOX 0.1850.00 
 PARKSON 0.16+0.015 
 KANGER 0.305+0.02 
 SOLUTN 0.69+0.05 

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