[MQTECH] QoQ TTM Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 25,909 25,933 25,639 23,682 19,717 16,763 17,863 28.16% QoQ % -0.09% 1.15% 8.26% 20.11% 17.62% -6.16% - Horiz. % 145.04% 145.18% 143.53% 132.58% 110.38% 93.84% 100.00%
PBT -2,498 -3,122 -7,469 -7,279 -6,275 -7,609 -2,704 -5.15% QoQ % 19.99% 58.20% -2.61% -16.00% 17.53% -181.40% - Horiz. % 92.38% 115.46% 276.22% 269.19% 232.06% 281.40% 100.00%
Tax 35 35 -382 -382 -382 -382 6 224.40% QoQ % 0.00% 109.16% 0.00% 0.00% 0.00% -6,466.67% - Horiz. % 583.33% 583.33% -6,366.67% -6,366.67% -6,366.67% -6,366.67% 100.00%
NP -2,463 -3,087 -7,851 -7,661 -6,657 -7,991 -2,698 -5.90% QoQ % 20.21% 60.68% -2.48% -15.08% 16.69% -196.18% - Horiz. % 91.29% 114.42% 290.99% 283.95% 246.74% 296.18% 100.00%
NP to SH -2,631 -3,158 -8,035 -7,796 -6,584 -8,380 -2,416 5.85% QoQ % 16.69% 60.70% -3.07% -18.41% 21.43% -246.85% - Horiz. % 108.90% 130.71% 332.57% 322.68% 272.52% 346.85% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 28,372 29,020 33,490 31,343 26,374 24,754 20,561 23.97% QoQ % -2.23% -13.35% 6.85% 18.84% 6.54% 20.39% - Horiz. % 137.99% 141.14% 162.88% 152.44% 128.27% 120.39% 100.00%
Net Worth 41,476 41,476 41,476 37,328 45,624 45,624 23,713 45.22% QoQ % 0.00% 0.00% 11.11% -18.18% 0.00% 92.40% - Horiz. % 174.91% 174.91% 174.91% 157.42% 192.40% 192.40% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 41,476 41,476 41,476 37,328 45,624 45,624 23,713 45.22% QoQ % 0.00% 0.00% 11.11% -18.18% 0.00% 92.40% - Horiz. % 174.91% 174.91% 174.91% 157.42% 192.40% 192.40% 100.00%
NOSH 414,765 414,765 414,765 414,765 414,765 414,765 139,490 106.92% QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 197.34% - Horiz. % 297.34% 297.34% 297.34% 297.34% 297.34% 297.34% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -9.51 % -11.90 % -30.62 % -32.35 % -33.76 % -47.67 % -15.10 % -26.55% QoQ % 20.08% 61.14% 5.35% 4.18% 29.18% -215.70% - Horiz. % 62.98% 78.81% 202.78% 214.24% 223.58% 315.70% 100.00%
ROE -6.34 % -7.61 % -19.37 % -20.88 % -14.43 % -18.37 % -10.19 % -27.14% QoQ % 16.69% 60.71% 7.23% -44.70% 21.45% -80.27% - Horiz. % 62.22% 74.68% 190.09% 204.91% 141.61% 180.27% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.25 6.25 6.18 5.71 4.75 4.04 12.81 -38.05% QoQ % 0.00% 1.13% 8.23% 20.21% 17.57% -68.46% - Horiz. % 48.79% 48.79% 48.24% 44.57% 37.08% 31.54% 100.00%
EPS -0.63 -0.76 -1.94 -1.88 -1.59 -2.02 -1.73 -49.04% QoQ % 17.11% 60.82% -3.19% -18.24% 21.29% -16.76% - Horiz. % 36.42% 43.93% 112.14% 108.67% 91.91% 116.76% 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 0.1000 0.0900 0.1100 0.1100 0.1700 -29.82% QoQ % 0.00% 0.00% 11.11% -18.18% 0.00% -35.29% - Horiz. % 58.82% 58.82% 58.82% 52.94% 64.71% 64.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.55 3.55 3.51 3.24 2.70 2.29 2.45 28.08% QoQ % 0.00% 1.14% 8.33% 20.00% 17.90% -6.53% - Horiz. % 144.90% 144.90% 143.27% 132.24% 110.20% 93.47% 100.00%
EPS -0.36 -0.43 -1.10 -1.07 -0.90 -1.15 -0.33 5.98% QoQ % 16.28% 60.91% -2.80% -18.89% 21.74% -248.48% - Horiz. % 109.09% 130.30% 333.33% 324.24% 272.73% 348.48% 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 0.0568 0.0568 0.0568 0.0511 0.0625 0.0625 0.0325 45.14% QoQ % 0.00% 0.00% 11.15% -18.24% 0.00% 92.31% - Horiz. % 174.77% 174.77% 174.77% 157.23% 192.31% 192.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.0500 0.0600 0.0600 0.0500 0.0500 0.0450 0.1200 -
P/RPS 0.80 0.96 0.97 0.88 1.05 1.11 0.94 -10.20% QoQ % -16.67% -1.03% 10.23% -16.19% -5.41% 18.09% - Horiz. % 85.11% 102.13% 103.19% 93.62% 111.70% 118.09% 100.00%
P/EPS -7.88 -7.88 -3.10 -2.66 -3.15 -2.23 -6.93 8.95% QoQ % 0.00% -154.19% -16.54% 15.56% -41.26% 67.82% - Horiz. % 113.71% 113.71% 44.73% 38.38% 45.45% 32.18% 100.00%
EY -12.69 -12.69 -32.29 -37.59 -31.75 -44.90 -14.43 -8.22% QoQ % 0.00% 60.70% 14.10% -18.39% 29.29% -211.16% - Horiz. % 87.94% 87.94% 223.77% 260.50% 220.03% 311.16% 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 0.50 0.60 0.60 0.56 0.45 0.41 0.71 -20.86% QoQ % -16.67% 0.00% 7.14% 24.44% 9.76% -42.25% - Horiz. % 70.42% 84.51% 84.51% 78.87% 63.38% 57.75% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 28/11/16 -
Price 0.0550 0.0550 0.0600 0.0500 0.0450 0.0450 0.0800 -
P/RPS 0.88 0.88 0.97 0.88 0.95 1.11 0.62 26.32% QoQ % 0.00% -9.28% 10.23% -7.37% -14.41% 79.03% - Horiz. % 141.94% 141.94% 156.45% 141.94% 153.23% 179.03% 100.00%
P/EPS -8.67 -7.22 -3.10 -2.66 -2.83 -2.23 -4.62 52.20% QoQ % -20.08% -132.90% -16.54% 6.01% -26.91% 51.73% - Horiz. % 187.66% 156.28% 67.10% 57.58% 61.26% 48.27% 100.00%
EY -11.53 -13.84 -32.29 -37.59 -35.28 -44.90 -21.65 -34.32% QoQ % 16.69% 57.14% 14.10% -6.55% 21.43% -107.39% - Horiz. % 53.26% 63.93% 149.15% 173.63% 162.96% 207.39% 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 0.55 0.55 0.60 0.56 0.41 0.41 0.47 11.06% QoQ % 0.00% -8.33% 7.14% 36.59% 0.00% -12.77% - Horiz. % 117.02% 117.02% 127.66% 119.15% 87.23% 87.23% 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
Q2 2017.pdf 
