Highlights

[MQTECH] QoQ TTM Result on 2014-09-30 [#3]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     4.77%    YoY -     41.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 17,705 16,148 13,834 11,355 11,515 16,328 20,551 -9.48%
  QoQ % 9.64% 16.73% 21.83% -1.39% -29.48% -20.55% -
  Horiz. % 86.15% 78.58% 67.32% 55.25% 56.03% 79.45% 100.00%
PBT -4,079 -3,853 -7,034 -11,982 -13,086 -12,386 -8,128 -36.93%
  QoQ % -5.87% 45.22% 41.30% 8.44% -5.65% -52.39% -
  Horiz. % 50.18% 47.40% 86.54% 147.42% 161.00% 152.39% 100.00%
Tax 6 6 6 1 0 0 0 -
  QoQ % 0.00% 0.00% 500.00% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% 600.00% 600.00% 100.00% - - -
NP -4,073 -3,847 -7,028 -11,981 -13,086 -12,386 -8,128 -36.99%
  QoQ % -5.87% 45.26% 41.34% 8.44% -5.65% -52.39% -
  Horiz. % 50.11% 47.33% 86.47% 147.40% 161.00% 152.39% 100.00%
NP to SH -3,746 -3,162 -6,819 -12,366 -12,986 -12,494 -8,026 -39.91%
  QoQ % -18.47% 53.63% 44.86% 4.77% -3.94% -55.67% -
  Horiz. % 46.67% 39.40% 84.96% 154.07% 161.80% 155.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,778 19,995 20,862 23,336 24,601 28,714 28,679 -16.81%
  QoQ % 8.92% -4.16% -10.60% -5.14% -14.32% 0.12% -
  Horiz. % 75.94% 69.72% 72.74% 81.37% 85.78% 100.12% 100.00%
Net Worth 29,416 58,999 58,999 25,300 15,833 19,755 23,382 16.59%
  QoQ % -50.14% 0.00% 133.20% 59.79% -19.86% -15.51% -
  Horiz. % 125.81% 252.33% 252.33% 108.20% 67.72% 84.49% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 29,416 58,999 58,999 25,300 15,833 19,755 23,382 16.59%
  QoQ % -50.14% 0.00% 133.20% 59.79% -19.86% -15.51% -
  Horiz. % 125.81% 252.33% 252.33% 108.20% 67.72% 84.49% 100.00%
NOSH 294,166 589,999 589,999 281,111 175,925 219,510 233,820 16.59%
  QoQ % -50.14% 0.00% 109.88% 59.79% -19.86% -6.12% -
  Horiz. % 125.81% 252.33% 252.33% 120.23% 75.24% 93.88% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -23.00 % -23.82 % -50.80 % -105.51 % -113.64 % -75.86 % -39.55 % -30.40%
  QoQ % 3.44% 53.11% 51.85% 7.15% -49.80% -91.81% -
  Horiz. % 58.15% 60.23% 128.45% 266.78% 287.33% 191.81% 100.00%
ROE -12.73 % -5.36 % -11.56 % -48.88 % -82.02 % -63.24 % -34.33 % -48.48%
  QoQ % -137.50% 53.63% 76.35% 40.40% -29.70% -84.21% -
  Horiz. % 37.08% 15.61% 33.67% 142.38% 238.92% 184.21% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.02 2.74 2.34 4.04 6.55 7.44 8.79 -22.36%
  QoQ % 119.71% 17.09% -42.08% -38.32% -11.96% -15.36% -
  Horiz. % 68.49% 31.17% 26.62% 45.96% 74.52% 84.64% 100.00%
EPS -1.27 -0.54 -1.16 -4.40 -7.38 -5.69 -3.43 -48.53%
  QoQ % -135.19% 53.45% 73.64% 40.38% -29.70% -65.89% -
  Horiz. % 37.03% 15.74% 33.82% 128.28% 215.16% 165.89% 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 0.0900 0.0900 0.1000 -
  QoQ % 0.00% 0.00% 11.11% 0.00% 0.00% -10.00% -
  Horiz. % 100.00% 100.00% 100.00% 90.00% 90.00% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.42 2.21 1.89 1.55 1.58 2.24 2.81 -9.51%
  QoQ % 9.50% 16.93% 21.94% -1.90% -29.46% -20.28% -
  Horiz. % 86.12% 78.65% 67.26% 55.16% 56.23% 79.72% 100.00%
EPS -0.51 -0.43 -0.93 -1.69 -1.78 -1.71 -1.10 -40.18%
  QoQ % -18.60% 53.76% 44.97% 5.06% -4.09% -55.45% -
  Horiz. % 46.36% 39.09% 84.55% 153.64% 161.82% 155.45% 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 0.0403 0.0808 0.0808 0.0346 0.0217 0.0270 0.0320 16.67%
  QoQ % -50.12% 0.00% 133.53% 59.45% -19.63% -15.63% -
  Horiz. % 125.94% 252.50% 252.50% 108.12% 67.81% 84.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.1000 0.1650 0.1050 0.1000 0.1050 0.1150 0.1300 -
P/RPS 1.66 6.03 4.48 2.48 1.60 1.55 1.48 7.97%
  QoQ % -72.47% 34.60% 80.65% 55.00% 3.23% 4.73% -
  Horiz. % 112.16% 407.43% 302.70% 167.57% 108.11% 104.73% 100.00%
P/EPS -7.85 -30.79 -9.08 -2.27 -1.42 -2.02 -3.79 62.70%
  QoQ % 74.50% -239.10% -300.00% -59.86% 29.70% 46.70% -
  Horiz. % 207.12% 812.40% 239.58% 59.89% 37.47% 53.30% 100.00%
EY -12.73 -3.25 -11.01 -43.99 -70.30 -49.49 -26.40 -38.59%
  QoQ % -291.69% 70.48% 74.97% 37.43% -42.05% -87.46% -
  Horiz. % 48.22% 12.31% 41.70% 166.63% 266.29% 187.46% 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 1.00 1.65 1.05 1.11 1.17 1.28 1.30 -16.09%
  QoQ % -39.39% 57.14% -5.41% -5.13% -8.59% -1.54% -
  Horiz. % 76.92% 126.92% 80.77% 85.38% 90.00% 98.46% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 23/05/14 26/02/14 -
Price 0.0850 0.1300 0.1200 0.0850 0.1100 0.1150 0.1250 -
P/RPS 1.41 4.75 5.12 2.10 1.68 1.55 1.42 -0.47%
  QoQ % -70.32% -7.23% 143.81% 25.00% 8.39% 9.15% -
  Horiz. % 99.30% 334.51% 360.56% 147.89% 118.31% 109.15% 100.00%
P/EPS -6.67 -24.26 -10.38 -1.93 -1.49 -2.02 -3.64 49.91%
  QoQ % 72.51% -133.72% -437.82% -29.53% 26.24% 44.51% -
  Horiz. % 183.24% 666.48% 285.16% 53.02% 40.93% 55.49% 100.00%
EY -14.98 -4.12 -9.63 -51.75 -67.10 -49.49 -27.46 -33.31%
  QoQ % -263.59% 57.22% 81.39% 22.88% -35.58% -80.23% -
  Horiz. % 54.55% 15.00% 35.07% 188.46% 244.36% 180.23% 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 0.85 1.30 1.20 0.94 1.22 1.28 1.25 -22.73%
  QoQ % -34.62% 8.33% 27.66% -22.95% -4.69% 2.40% -
  Horiz. % 68.00% 104.00% 96.00% 75.20% 97.60% 102.40% 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
 
 

454  309  613  1088 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TNLOGIS 0.865+0.10 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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