Highlights

[MQTECH] QoQ TTM Result on 2009-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 13-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -244.99%    YoY -     -132.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 38,828 41,720 47,014 46,598 48,775 50,110 54,826 -20.50%
  QoQ % -6.93% -11.26% 0.89% -4.46% -2.66% -8.60% -
  Horiz. % 70.82% 76.10% 85.75% 84.99% 88.96% 91.40% 100.00%
PBT 452 -734 -188 -1,080 2,071 3,802 4,615 -78.66%
  QoQ % 161.58% -290.43% 82.59% -152.15% -45.53% -17.62% -
  Horiz. % 9.79% -15.90% -4.07% -23.40% 44.88% 82.38% 100.00%
Tax -214 -693 -723 -728 -824 -201 -167 17.92%
  QoQ % 69.12% 4.15% 0.69% 11.65% -309.95% -20.36% -
  Horiz. % 128.14% 414.97% 432.93% 435.93% 493.41% 120.36% 100.00%
NP 238 -1,427 -911 -1,808 1,247 3,601 4,448 -85.72%
  QoQ % 116.68% -56.64% 49.61% -244.99% -65.37% -19.04% -
  Horiz. % 5.35% -32.08% -20.48% -40.65% 28.04% 80.96% 100.00%
NP to SH 238 -1,427 -911 -1,808 1,247 3,601 4,448 -85.72%
  QoQ % 116.68% -56.64% 49.61% -244.99% -65.37% -19.04% -
  Horiz. % 5.35% -32.08% -20.48% -40.65% 28.04% 80.96% 100.00%
Tax Rate 47.35 % - % - % - % 39.79 % 5.29 % 3.62 % 452.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 652.17% 46.13% -
  Horiz. % 1,308.01% 0.00% 0.00% 0.00% 1,099.17% 146.13% 100.00%
Total Cost 38,590 43,147 47,925 48,406 47,528 46,509 50,378 -16.24%
  QoQ % -10.56% -9.97% -0.99% 1.85% 2.19% -7.68% -
  Horiz. % 76.60% 85.65% 95.13% 96.09% 94.34% 92.32% 100.00%
Net Worth 53,002 50,938 51,291 50,822 53,496 52,640 44,550 12.24%
  QoQ % 4.05% -0.69% 0.92% -5.00% 1.63% 18.16% -
  Horiz. % 118.97% 114.34% 115.13% 114.08% 120.08% 118.16% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 53,002 50,938 51,291 50,822 53,496 52,640 44,550 12.24%
  QoQ % 4.05% -0.69% 0.92% -5.00% 1.63% 18.16% -
  Horiz. % 118.97% 114.34% 115.13% 114.08% 120.08% 118.16% 100.00%
NOSH 230,444 231,538 233,142 231,009 232,592 228,870 202,500 8.97%
  QoQ % -0.47% -0.69% 0.92% -0.68% 1.63% 13.02% -
  Horiz. % 113.80% 114.34% 115.13% 114.08% 114.86% 113.02% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.61 % -3.42 % -1.94 % -3.88 % 2.56 % 7.19 % 8.11 % -82.10%
  QoQ % 117.84% -76.29% 50.00% -251.56% -64.39% -11.34% -
  Horiz. % 7.52% -42.17% -23.92% -47.84% 31.57% 88.66% 100.00%
ROE 0.45 % -2.80 % -1.78 % -3.56 % 2.33 % 6.84 % 9.98 % -87.26%
  QoQ % 116.07% -57.30% 50.00% -252.79% -65.94% -31.46% -
  Horiz. % 4.51% -28.06% -17.84% -35.67% 23.35% 68.54% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.85 18.02 20.17 20.17 20.97 21.89 27.07 -27.03%
  QoQ % -6.49% -10.66% 0.00% -3.81% -4.20% -19.14% -
  Horiz. % 62.25% 66.57% 74.51% 74.51% 77.47% 80.86% 100.00%
EPS 0.10 -0.62 -0.39 -0.78 0.54 1.57 2.20 -87.19%
  QoQ % 116.13% -58.97% 50.00% -244.44% -65.61% -28.64% -
  Horiz. % 4.55% -28.18% -17.73% -35.45% 24.55% 71.36% 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 0.2300 0.2200 0.2200 0.2200 0.2300 0.2300 0.2200 3.00%
  QoQ % 4.55% 0.00% 0.00% -4.35% 0.00% 4.55% -
  Horiz. % 104.55% 100.00% 100.00% 100.00% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.32 5.71 6.44 6.38 6.68 6.86 7.50 -20.41%
  QoQ % -6.83% -11.34% 0.94% -4.49% -2.62% -8.53% -
  Horiz. % 70.93% 76.13% 85.87% 85.07% 89.07% 91.47% 100.00%
EPS 0.03 -0.20 -0.12 -0.25 0.17 0.49 0.61 -86.50%
  QoQ % 115.00% -66.67% 52.00% -247.06% -65.31% -19.67% -
  Horiz. % 4.92% -32.79% -19.67% -40.98% 27.87% 80.33% 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 0.0726 0.0697 0.0702 0.0696 0.0732 0.0721 0.0610 12.27%
  QoQ % 4.16% -0.71% 0.86% -4.92% 1.53% 18.20% -
  Horiz. % 119.02% 114.26% 115.08% 114.10% 120.00% 118.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.1400 0.1000 0.1100 0.0600 0.0900 0.1200 0.1400 -
P/RPS 0.83 0.55 0.55 0.30 0.43 0.55 0.52 36.46%
  QoQ % 50.91% 0.00% 83.33% -30.23% -21.82% 5.77% -
  Horiz. % 159.62% 105.77% 105.77% 57.69% 82.69% 105.77% 100.00%
P/EPS 135.56 -16.23 -28.15 -7.67 16.79 7.63 6.37 663.68%
  QoQ % 935.24% 42.34% -267.01% -145.68% 120.05% 19.78% -
  Horiz. % 2,128.10% -254.79% -441.92% -120.41% 263.58% 119.78% 100.00%
EY 0.74 -6.16 -3.55 -13.04 5.96 13.11 15.69 -86.87%
  QoQ % 112.01% -73.52% 72.78% -318.79% -54.54% -16.44% -
  Horiz. % 4.72% -39.26% -22.63% -83.11% 37.99% 83.56% 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 0.61 0.45 0.50 0.27 0.39 0.52 0.64 -3.14%
  QoQ % 35.56% -10.00% 85.19% -30.77% -25.00% -18.75% -
  Horiz. % 95.31% 70.31% 78.12% 42.19% 60.94% 81.25% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 24/08/09 13/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.1400 0.1300 0.0800 0.1000 0.0900 0.0800 0.1400 -
P/RPS 0.83 0.72 0.40 0.50 0.43 0.37 0.52 36.46%
  QoQ % 15.28% 80.00% -20.00% 16.28% 16.22% -28.85% -
  Horiz. % 159.62% 138.46% 76.92% 96.15% 82.69% 71.15% 100.00%
P/EPS 135.56 -21.09 -20.47 -12.78 16.79 5.08 6.37 663.68%
  QoQ % 742.77% -3.03% -60.17% -176.12% 230.51% -20.25% -
  Horiz. % 2,128.10% -331.08% -321.35% -200.63% 263.58% 79.75% 100.00%
EY 0.74 -4.74 -4.88 -7.83 5.96 19.67 15.69 -86.87%
  QoQ % 115.61% 2.87% 37.68% -231.38% -69.70% 25.37% -
  Horiz. % 4.72% -30.21% -31.10% -49.90% 37.99% 125.37% 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 0.61 0.59 0.36 0.45 0.39 0.35 0.64 -3.14%
  QoQ % 3.39% 63.89% -20.00% 15.38% 11.43% -45.31% -
  Horiz. % 95.31% 92.19% 56.25% 70.31% 60.94% 54.69% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS