Highlights

[MQTECH] QoQ TTM Result on 2012-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     24.59%    YoY -     -303.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,191 30,947 33,581 29,850 26,689 27,882 29,998 -6.31%
  QoQ % -12.14% -7.84% 12.50% 11.84% -4.28% -7.05% -
  Horiz. % 90.64% 103.16% 111.94% 99.51% 88.97% 92.95% 100.00%
PBT -19,584 -2,689 -852 -3,119 -4,304 -3,047 -1,255 519.28%
  QoQ % -628.30% -215.61% 72.68% 27.53% -41.25% -142.79% -
  Horiz. % 1,560.48% 214.26% 67.89% 248.53% 342.95% 242.79% 100.00%
Tax 148 -9 -9 -9 -9 554 495 -55.12%
  QoQ % 1,744.44% 0.00% 0.00% 0.00% -101.62% 11.92% -
  Horiz. % 29.90% -1.82% -1.82% -1.82% -1.82% 111.92% 100.00%
NP -19,436 -2,698 -861 -3,128 -4,313 -2,493 -760 759.53%
  QoQ % -620.39% -213.36% 72.47% 27.48% -73.00% -228.03% -
  Horiz. % 2,557.37% 355.00% 113.29% 411.58% 567.50% 328.03% 100.00%
NP to SH -19,450 -2,871 -1,093 -3,520 -4,668 -2,705 -866 688.57%
  QoQ % -577.46% -162.67% 68.95% 24.59% -72.57% -212.36% -
  Horiz. % 2,245.96% 331.52% 126.21% 406.47% 539.03% 312.36% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 46,627 33,645 34,442 32,978 31,002 30,375 30,758 31.80%
  QoQ % 38.59% -2.31% 4.44% 6.37% 2.06% -1.25% -
  Horiz. % 151.59% 109.39% 111.98% 107.22% 100.79% 98.75% 100.00%
Net Worth 31,527 51,743 58,473 49,342 50,410 53,820 53,027 -29.18%
  QoQ % -39.07% -11.51% 18.50% -2.12% -6.34% 1.49% -
  Horiz. % 59.45% 97.58% 110.27% 93.05% 95.06% 101.49% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 31,527 51,743 58,473 49,342 50,410 53,820 53,027 -29.18%
  QoQ % -39.07% -11.51% 18.50% -2.12% -6.34% 1.49% -
  Horiz. % 59.45% 97.58% 110.27% 93.05% 95.06% 101.49% 100.00%
NOSH 225,193 235,200 254,230 224,285 229,137 233,999 230,555 -1.55%
  QoQ % -4.25% -7.49% 13.35% -2.12% -2.08% 1.49% -
  Horiz. % 97.67% 102.01% 110.27% 97.28% 99.39% 101.49% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -71.48 % -8.72 % -2.56 % -10.48 % -16.16 % -8.94 % -2.53 % 818.29%
  QoQ % -719.72% -240.63% 75.57% 35.15% -80.76% -253.36% -
  Horiz. % 2,825.30% 344.66% 101.19% 414.23% 638.74% 353.36% 100.00%
ROE -61.69 % -5.55 % -1.87 % -7.13 % -9.26 % -5.03 % -1.63 % 1,014.90%
  QoQ % -1,011.53% -196.79% 73.77% 23.00% -84.10% -208.59% -
  Horiz. % 3,784.66% 340.49% 114.72% 437.42% 568.10% 308.59% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.07 13.16 13.21 13.31 11.65 11.92 13.01 -4.86%
  QoQ % -8.28% -0.38% -0.75% 14.25% -2.27% -8.38% -
  Horiz. % 92.77% 101.15% 101.54% 102.31% 89.55% 91.62% 100.00%
EPS -8.64 -1.22 -0.43 -1.57 -2.04 -1.16 -0.38 695.02%
  QoQ % -608.20% -183.72% 72.61% 23.04% -75.86% -205.26% -
  Horiz. % 2,273.68% 321.05% 113.16% 413.16% 536.84% 305.26% 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 0.1400 0.2200 0.2300 0.2200 0.2200 0.2300 0.2300 -28.07%
  QoQ % -36.36% -4.35% 4.55% 0.00% -4.35% 0.00% -
  Horiz. % 60.87% 95.65% 100.00% 95.65% 95.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.72 4.24 4.60 4.09 3.65 3.82 4.11 -6.40%
  QoQ % -12.26% -7.83% 12.47% 12.05% -4.45% -7.06% -
  Horiz. % 90.51% 103.16% 111.92% 99.51% 88.81% 92.94% 100.00%
EPS -2.66 -0.39 -0.15 -0.48 -0.64 -0.37 -0.12 681.73%
  QoQ % -582.05% -160.00% 68.75% 25.00% -72.97% -208.33% -
  Horiz. % 2,216.67% 325.00% 125.00% 400.00% 533.33% 308.33% 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 0.0432 0.0708 0.0800 0.0675 0.0690 0.0737 0.0726 -29.14%
  QoQ % -38.98% -11.50% 18.52% -2.17% -6.38% 1.52% -
  Horiz. % 59.50% 97.52% 110.19% 92.98% 95.04% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.1000 0.1000 0.1000 0.1200 0.0900 0.0700 0.0900 -
P/RPS 0.83 0.76 0.76 0.90 0.77 0.59 0.69 13.04%
  QoQ % 9.21% 0.00% -15.56% 16.88% 30.51% -14.49% -
  Horiz. % 120.29% 110.14% 110.14% 130.43% 111.59% 85.51% 100.00%
P/EPS -1.16 -8.19 -23.26 -7.65 -4.42 -6.06 -23.96 -86.59%
  QoQ % 85.84% 64.79% -204.05% -73.08% 27.06% 74.71% -
  Horiz. % 4.84% 34.18% 97.08% 31.93% 18.45% 25.29% 100.00%
EY -86.37 -12.21 -4.30 -13.08 -22.64 -16.51 -4.17 647.30%
  QoQ % -607.37% -183.95% 67.13% 42.23% -37.13% -295.92% -
  Horiz. % 2,071.22% 292.81% 103.12% 313.67% 542.93% 395.92% 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 0.71 0.45 0.43 0.55 0.41 0.30 0.39 48.82%
  QoQ % 57.78% 4.65% -21.82% 34.15% 36.67% -23.08% -
  Horiz. % 182.05% 115.38% 110.26% 141.03% 105.13% 76.92% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 23/11/11 24/08/11 -
Price 0.0900 0.1200 0.1000 0.1000 0.1200 0.0900 0.0800 -
P/RPS 0.75 0.91 0.76 0.75 1.03 0.76 0.61 14.70%
  QoQ % -17.58% 19.74% 1.33% -27.18% 35.53% 24.59% -
  Horiz. % 122.95% 149.18% 124.59% 122.95% 168.85% 124.59% 100.00%
P/EPS -1.04 -9.83 -23.26 -6.37 -5.89 -7.79 -21.30 -86.52%
  QoQ % 89.42% 57.74% -265.15% -8.15% 24.39% 63.43% -
  Horiz. % 4.88% 46.15% 109.20% 29.91% 27.65% 36.57% 100.00%
EY -95.97 -10.17 -4.30 -15.69 -16.98 -12.84 -4.70 640.27%
  QoQ % -843.66% -136.51% 72.59% 7.60% -32.24% -173.19% -
  Horiz. % 2,041.91% 216.38% 91.49% 333.83% 361.28% 273.19% 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 0.64 0.55 0.43 0.45 0.55 0.39 0.35 49.26%
  QoQ % 16.36% 27.91% -4.44% -18.18% 41.03% 11.43% -
  Horiz. % 182.86% 157.14% 122.86% 128.57% 157.14% 111.43% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS