Highlights

[MQTECH] QoQ TTM Result on 2010-06-30 [#2]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     0.35%    YoY -     414.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 35,704 42,171 42,584 40,604 40,737 38,828 41,720 -9.87%
  QoQ % -15.34% -0.97% 4.88% -0.33% 4.92% -6.93% -
  Horiz. % 85.58% 101.08% 102.07% 97.33% 97.64% 93.07% 100.00%
PBT 1,231 2,210 3,464 3,043 3,068 452 -734 -
  QoQ % -44.30% -36.20% 13.84% -0.81% 578.76% 161.58% -
  Horiz. % -167.71% -301.09% -471.93% -414.58% -417.98% -61.58% 100.00%
Tax 495 484 -239 -180 -215 -214 -693 -
  QoQ % 2.27% 302.51% -32.78% 16.28% -0.47% 69.12% -
  Horiz. % -71.43% -69.84% 34.49% 25.97% 31.02% 30.88% 100.00%
NP 1,726 2,694 3,225 2,863 2,853 238 -1,427 -
  QoQ % -35.93% -16.47% 12.64% 0.35% 1,098.74% 116.68% -
  Horiz. % -120.95% -188.79% -226.00% -200.63% -199.93% -16.68% 100.00%
NP to SH 1,726 2,694 3,225 2,863 2,853 238 -1,427 -
  QoQ % -35.93% -16.47% 12.64% 0.35% 1,098.74% 116.68% -
  Horiz. % -120.95% -188.79% -226.00% -200.63% -199.93% -16.68% 100.00%
Tax Rate -40.21 % -21.90 % 6.90 % 5.92 % 7.01 % 47.35 % - % -
  QoQ % -83.61% -417.39% 16.55% -15.55% -85.20% 0.00% -
  Horiz. % -84.92% -46.25% 14.57% 12.50% 14.80% 100.00% -
Total Cost 33,978 39,477 39,359 37,741 37,884 38,590 43,147 -14.74%
  QoQ % -13.93% 0.30% 4.29% -0.38% -1.83% -10.56% -
  Horiz. % 78.75% 91.49% 91.22% 87.47% 87.80% 89.44% 100.00%
Net Worth 55,010 55,199 55,199 52,772 55,775 53,002 50,938 5.27%
  QoQ % -0.34% 0.00% 4.60% -5.38% 5.23% 4.05% -
  Horiz. % 107.99% 108.37% 108.37% 103.60% 109.49% 104.05% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 55,010 55,199 55,199 52,772 55,775 53,002 50,938 5.27%
  QoQ % -0.34% 0.00% 4.60% -5.38% 5.23% 4.05% -
  Horiz. % 107.99% 108.37% 108.37% 103.60% 109.49% 104.05% 100.00%
NOSH 229,210 230,000 229,999 229,444 242,500 230,444 231,538 -0.67%
  QoQ % -0.34% 0.00% 0.24% -5.38% 5.23% -0.47% -
  Horiz. % 98.99% 99.34% 99.34% 99.10% 104.73% 99.53% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.83 % 6.39 % 7.57 % 7.05 % 7.00 % 0.61 % -3.42 % -
  QoQ % -24.41% -15.59% 7.38% 0.71% 1,047.54% 117.84% -
  Horiz. % -141.23% -186.84% -221.35% -206.14% -204.68% -17.84% 100.00%
ROE 3.14 % 4.88 % 5.84 % 5.43 % 5.12 % 0.45 % -2.80 % -
  QoQ % -35.66% -16.44% 7.55% 6.05% 1,037.78% 116.07% -
  Horiz. % -112.14% -174.29% -208.57% -193.93% -182.86% -16.07% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.58 18.34 18.51 17.70 16.80 16.85 18.02 -9.25%
  QoQ % -15.05% -0.92% 4.58% 5.36% -0.30% -6.49% -
  Horiz. % 86.46% 101.78% 102.72% 98.22% 93.23% 93.51% 100.00%
EPS 0.75 1.17 1.40 1.25 1.18 0.10 -0.62 -
  QoQ % -35.90% -16.43% 12.00% 5.93% 1,080.00% 116.13% -
  Horiz. % -120.97% -188.71% -225.81% -201.61% -190.32% -16.13% 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 0.2400 0.2400 0.2400 0.2300 0.2300 0.2300 0.2200 5.98%
  QoQ % 0.00% 0.00% 4.35% 0.00% 0.00% 4.55% -
  Horiz. % 109.09% 109.09% 109.09% 104.55% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.89 5.77 5.83 5.56 5.58 5.32 5.71 -9.83%
  QoQ % -15.25% -1.03% 4.86% -0.36% 4.89% -6.83% -
  Horiz. % 85.64% 101.05% 102.10% 97.37% 97.72% 93.17% 100.00%
EPS 0.24 0.37 0.44 0.39 0.39 0.03 -0.20 -
  QoQ % -35.14% -15.91% 12.82% 0.00% 1,200.00% 115.00% -
  Horiz. % -120.00% -185.00% -220.00% -195.00% -195.00% -15.00% 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 0.0753 0.0756 0.0756 0.0722 0.0763 0.0726 0.0697 5.29%
  QoQ % -0.40% 0.00% 4.71% -5.37% 5.10% 4.16% -
  Horiz. % 108.03% 108.46% 108.46% 103.59% 109.47% 104.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1000 0.1000 0.1100 0.1200 0.1200 0.1400 0.1000 -
P/RPS 0.64 0.55 0.59 0.68 0.71 0.83 0.55 10.64%
  QoQ % 16.36% -6.78% -13.24% -4.23% -14.46% 50.91% -
  Horiz. % 116.36% 100.00% 107.27% 123.64% 129.09% 150.91% 100.00%
P/EPS 13.28 8.54 7.84 9.62 10.20 135.56 -16.23 -
  QoQ % 55.50% 8.93% -18.50% -5.69% -92.48% 935.24% -
  Horiz. % -81.82% -52.62% -48.31% -59.27% -62.85% -835.24% 100.00%
EY 7.53 11.71 12.75 10.40 9.80 0.74 -6.16 -
  QoQ % -35.70% -8.16% 22.60% 6.12% 1,224.32% 112.01% -
  Horiz. % -122.24% -190.10% -206.98% -168.83% -159.09% -12.01% 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 0.42 0.42 0.46 0.52 0.52 0.61 0.45 -4.50%
  QoQ % 0.00% -8.70% -11.54% 0.00% -14.75% 35.56% -
  Horiz. % 93.33% 93.33% 102.22% 115.56% 115.56% 135.56% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 19/11/10 20/08/10 17/05/10 25/02/10 25/11/09 -
Price 0.1000 0.1000 0.1200 0.1300 0.1000 0.1400 0.1300 -
P/RPS 0.64 0.55 0.65 0.73 0.60 0.83 0.72 -7.56%
  QoQ % 16.36% -15.38% -10.96% 21.67% -27.71% 15.28% -
  Horiz. % 88.89% 76.39% 90.28% 101.39% 83.33% 115.28% 100.00%
P/EPS 13.28 8.54 8.56 10.42 8.50 135.56 -21.09 -
  QoQ % 55.50% -0.23% -17.85% 22.59% -93.73% 742.77% -
  Horiz. % -62.97% -40.49% -40.59% -49.41% -40.30% -642.77% 100.00%
EY 7.53 11.71 11.68 9.60 11.76 0.74 -4.74 -
  QoQ % -35.70% 0.26% 21.67% -18.37% 1,489.19% 115.61% -
  Horiz. % -158.86% -247.05% -246.41% -202.53% -248.10% -15.61% 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 0.42 0.42 0.50 0.57 0.43 0.61 0.59 -20.29%
  QoQ % 0.00% -16.00% -12.28% 32.56% -29.51% 3.39% -
  Horiz. % 71.19% 71.19% 84.75% 96.61% 72.88% 103.39% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

283  513  649  974 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS