Highlights

[MQTECH] QoQ TTM Result on 2014-06-30 [#2]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 29-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -3.94%    YoY -     31.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 16,148 13,834 11,355 11,515 16,328 20,551 22,226 -19.20%
  QoQ % 16.73% 21.83% -1.39% -29.48% -20.55% -7.54% -
  Horiz. % 72.65% 62.24% 51.09% 51.81% 73.46% 92.46% 100.00%
PBT -3,853 -7,034 -11,982 -13,086 -12,386 -8,128 -21,618 -68.36%
  QoQ % 45.22% 41.30% 8.44% -5.65% -52.39% 62.40% -
  Horiz. % 17.82% 32.54% 55.43% 60.53% 57.29% 37.60% 100.00%
Tax 6 6 1 0 0 0 148 -88.22%
  QoQ % 0.00% 500.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4.05% 4.05% 0.68% 0.00% 0.00% 0.00% 100.00%
NP -3,847 -7,028 -11,981 -13,086 -12,386 -8,128 -21,470 -68.25%
  QoQ % 45.26% 41.34% 8.44% -5.65% -52.39% 62.14% -
  Horiz. % 17.92% 32.73% 55.80% 60.95% 57.69% 37.86% 100.00%
NP to SH -3,162 -6,819 -12,366 -12,986 -12,494 -8,026 -21,105 -71.82%
  QoQ % 53.63% 44.86% 4.77% -3.94% -55.67% 61.97% -
  Horiz. % 14.98% 32.31% 58.59% 61.53% 59.20% 38.03% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 19,995 20,862 23,336 24,601 28,714 28,679 43,696 -40.65%
  QoQ % -4.16% -10.60% -5.14% -14.32% 0.12% -34.37% -
  Horiz. % 45.76% 47.74% 53.41% 56.30% 65.71% 65.63% 100.00%
Net Worth 58,999 58,999 25,300 15,833 19,755 23,382 26,358 71.20%
  QoQ % 0.00% 133.20% 59.79% -19.86% -15.51% -11.29% -
  Horiz. % 223.84% 223.84% 95.99% 60.07% 74.95% 88.71% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 58,999 58,999 25,300 15,833 19,755 23,382 26,358 71.20%
  QoQ % 0.00% 133.20% 59.79% -19.86% -15.51% -11.29% -
  Horiz. % 223.84% 223.84% 95.99% 60.07% 74.95% 88.71% 100.00%
NOSH 589,999 589,999 281,111 175,925 219,510 233,820 219,651 93.35%
  QoQ % 0.00% 109.88% 59.79% -19.86% -6.12% 6.45% -
  Horiz. % 268.61% 268.61% 127.98% 80.09% 99.94% 106.45% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -23.82 % -50.80 % -105.51 % -113.64 % -75.86 % -39.55 % -96.60 % -60.71%
  QoQ % 53.11% 51.85% 7.15% -49.80% -91.81% 59.06% -
  Horiz. % 24.66% 52.59% 109.22% 117.64% 78.53% 40.94% 100.00%
ROE -5.36 % -11.56 % -48.88 % -82.02 % -63.24 % -34.33 % -80.07 % -83.54%
  QoQ % 53.63% 76.35% 40.40% -29.70% -84.21% 57.13% -
  Horiz. % 6.69% 14.44% 61.05% 102.44% 78.98% 42.87% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.74 2.34 4.04 6.55 7.44 8.79 10.12 -58.18%
  QoQ % 17.09% -42.08% -38.32% -11.96% -15.36% -13.14% -
  Horiz. % 27.08% 23.12% 39.92% 64.72% 73.52% 86.86% 100.00%
EPS -0.54 -1.16 -4.40 -7.38 -5.69 -3.43 -9.61 -85.36%
  QoQ % 53.45% 73.64% 40.38% -29.70% -65.89% 64.31% -
  Horiz. % 5.62% 12.07% 45.79% 76.80% 59.21% 35.69% 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 0.1000 0.0900 0.0900 0.0900 0.1000 0.1200 -11.45%
  QoQ % 0.00% 11.11% 0.00% 0.00% -10.00% -16.67% -
  Horiz. % 83.33% 83.33% 75.00% 75.00% 75.00% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.21 1.89 1.55 1.58 2.24 2.81 3.04 -19.17%
  QoQ % 16.93% 21.94% -1.90% -29.46% -20.28% -7.57% -
  Horiz. % 72.70% 62.17% 50.99% 51.97% 73.68% 92.43% 100.00%
EPS -0.43 -0.93 -1.69 -1.78 -1.71 -1.10 -2.89 -71.95%
  QoQ % 53.76% 44.97% 5.06% -4.09% -55.45% 61.94% -
  Horiz. % 14.88% 32.18% 58.48% 61.59% 59.17% 38.06% 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 0.0808 0.0808 0.0346 0.0217 0.0270 0.0320 0.0361 71.19%
  QoQ % 0.00% 133.53% 59.45% -19.63% -15.63% -11.36% -
  Horiz. % 223.82% 223.82% 95.84% 60.11% 74.79% 88.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.1650 0.1050 0.1000 0.1050 0.1150 0.1300 0.1600 -
P/RPS 6.03 4.48 2.48 1.60 1.55 1.48 1.58 144.42%
  QoQ % 34.60% 80.65% 55.00% 3.23% 4.73% -6.33% -
  Horiz. % 381.65% 283.54% 156.96% 101.27% 98.10% 93.67% 100.00%
P/EPS -30.79 -9.08 -2.27 -1.42 -2.02 -3.79 -1.67 599.14%
  QoQ % -239.10% -300.00% -59.86% 29.70% 46.70% -126.95% -
  Horiz. % 1,843.71% 543.71% 135.93% 85.03% 120.96% 226.95% 100.00%
EY -3.25 -11.01 -43.99 -70.30 -49.49 -26.40 -60.05 -85.72%
  QoQ % 70.48% 74.97% 37.43% -42.05% -87.46% 56.04% -
  Horiz. % 5.41% 18.33% 73.26% 117.07% 82.41% 43.96% 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 1.65 1.05 1.11 1.17 1.28 1.30 1.33 15.47%
  QoQ % 57.14% -5.41% -5.13% -8.59% -1.54% -2.26% -
  Horiz. % 124.06% 78.95% 83.46% 87.97% 96.24% 97.74% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 24/02/15 28/11/14 29/08/14 23/05/14 26/02/14 28/11/13 -
Price 0.1300 0.1200 0.0850 0.1100 0.1150 0.1250 0.1500 -
P/RPS 4.75 5.12 2.10 1.68 1.55 1.42 1.48 117.74%
  QoQ % -7.23% 143.81% 25.00% 8.39% 9.15% -4.05% -
  Horiz. % 320.95% 345.95% 141.89% 113.51% 104.73% 95.95% 100.00%
P/EPS -24.26 -10.38 -1.93 -1.49 -2.02 -3.64 -1.56 524.08%
  QoQ % -133.72% -437.82% -29.53% 26.24% 44.51% -133.33% -
  Horiz. % 1,555.13% 665.38% 123.72% 95.51% 129.49% 233.33% 100.00%
EY -4.12 -9.63 -51.75 -67.10 -49.49 -27.46 -64.06 -83.97%
  QoQ % 57.22% 81.39% 22.88% -35.58% -80.23% 57.13% -
  Horiz. % 6.43% 15.03% 80.78% 104.75% 77.26% 42.87% 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 1.20 0.94 1.22 1.28 1.25 1.25 2.65%
  QoQ % 8.33% 27.66% -22.95% -4.69% 2.40% 0.00% -
  Horiz. % 104.00% 96.00% 75.20% 97.60% 102.40% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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