Highlights

[MQTECH] QoQ TTM Result on 2017-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     21.43%    YoY -     -114.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,933 25,639 23,682 19,717 16,763 17,863 16,528 34.92%
  QoQ % 1.15% 8.26% 20.11% 17.62% -6.16% 8.08% -
  Horiz. % 156.90% 155.12% 143.28% 119.29% 101.42% 108.08% 100.00%
PBT -3,122 -7,469 -7,279 -6,275 -7,609 -2,704 -2,467 16.95%
  QoQ % 58.20% -2.61% -16.00% 17.53% -181.40% -9.61% -
  Horiz. % 126.55% 302.76% 295.05% 254.36% 308.43% 109.61% 100.00%
Tax 35 -382 -382 -382 -382 6 6 223.01%
  QoQ % 109.16% 0.00% 0.00% 0.00% -6,466.67% 0.00% -
  Horiz. % 583.33% -6,366.67% -6,366.67% -6,366.67% -6,366.67% 100.00% 100.00%
NP -3,087 -7,851 -7,661 -6,657 -7,991 -2,698 -2,461 16.26%
  QoQ % 60.68% -2.48% -15.08% 16.69% -196.18% -9.63% -
  Horiz. % 125.44% 319.02% 311.30% 270.50% 324.71% 109.63% 100.00%
NP to SH -3,158 -8,035 -7,796 -6,584 -8,380 -2,416 -1,820 44.25%
  QoQ % 60.70% -3.07% -18.41% 21.43% -246.85% -32.75% -
  Horiz. % 173.52% 441.48% 428.35% 361.76% 460.44% 132.75% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,020 33,490 31,343 26,374 24,754 20,561 18,989 32.57%
  QoQ % -13.35% 6.85% 18.84% 6.54% 20.39% 8.28% -
  Horiz. % 152.83% 176.37% 165.06% 138.89% 130.36% 108.28% 100.00%
Net Worth 41,476 41,476 37,328 45,624 45,624 23,713 25,108 39.61%
  QoQ % 0.00% 11.11% -18.18% 0.00% 92.40% -5.56% -
  Horiz. % 165.19% 165.19% 148.67% 181.71% 181.71% 94.44% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 41,476 41,476 37,328 45,624 45,624 23,713 25,108 39.61%
  QoQ % 0.00% 11.11% -18.18% 0.00% 92.40% -5.56% -
  Horiz. % 165.19% 165.19% 148.67% 181.71% 181.71% 94.44% 100.00%
NOSH 414,765 414,765 414,765 414,765 414,765 139,490 278,980 30.17%
  QoQ % 0.00% 0.00% -0.00% 0.00% 197.34% -50.00% -
  Horiz. % 148.67% 148.67% 148.67% 148.67% 148.67% 50.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -11.90 % -30.62 % -32.35 % -33.76 % -47.67 % -15.10 % -14.89 % -13.85%
  QoQ % 61.14% 5.35% 4.18% 29.18% -215.70% -1.41% -
  Horiz. % 79.92% 205.64% 217.26% 226.73% 320.15% 101.41% 100.00%
ROE -7.61 % -19.37 % -20.88 % -14.43 % -18.37 % -10.19 % -7.25 % 3.27%
  QoQ % 60.71% 7.23% -44.70% 21.45% -80.27% -40.55% -
  Horiz. % 104.97% 267.17% 288.00% 199.03% 253.38% 140.55% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.25 6.18 5.71 4.75 4.04 12.81 5.92 3.67%
  QoQ % 1.13% 8.23% 20.21% 17.57% -68.46% 116.39% -
  Horiz. % 105.57% 104.39% 96.45% 80.24% 68.24% 216.39% 100.00%
EPS -0.76 -1.94 -1.88 -1.59 -2.02 -1.73 -0.65 10.95%
  QoQ % 60.82% -3.19% -18.24% 21.29% -16.76% -166.15% -
  Horiz. % 116.92% 298.46% 289.23% 244.62% 310.77% 266.15% 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 0.1100 0.1100 0.1700 0.0900 7.26%
  QoQ % 0.00% 11.11% -18.18% 0.00% -35.29% 88.89% -
  Horiz. % 111.11% 111.11% 100.00% 122.22% 122.22% 188.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.55 3.51 3.24 2.70 2.29 2.45 2.26 35.02%
  QoQ % 1.14% 8.33% 20.00% 17.90% -6.53% 8.41% -
  Horiz. % 157.08% 155.31% 143.36% 119.47% 101.33% 108.41% 100.00%
EPS -0.43 -1.10 -1.07 -0.90 -1.15 -0.33 -0.25 43.41%
  QoQ % 60.91% -2.80% -18.89% 21.74% -248.48% -32.00% -
  Horiz. % 172.00% 440.00% 428.00% 360.00% 460.00% 132.00% 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 0.0511 0.0625 0.0625 0.0325 0.0344 39.57%
  QoQ % 0.00% 11.15% -18.24% 0.00% 92.31% -5.52% -
  Horiz. % 165.12% 165.12% 148.55% 181.69% 181.69% 94.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.0600 0.0600 0.0500 0.0500 0.0450 0.1200 0.0550 -
P/RPS 0.96 0.97 0.88 1.05 1.11 0.94 0.93 2.13%
  QoQ % -1.03% 10.23% -16.19% -5.41% 18.09% 1.08% -
  Horiz. % 103.23% 104.30% 94.62% 112.90% 119.35% 101.08% 100.00%
P/EPS -7.88 -3.10 -2.66 -3.15 -2.23 -6.93 -8.43 -4.39%
  QoQ % -154.19% -16.54% 15.56% -41.26% 67.82% 17.79% -
  Horiz. % 93.48% 36.77% 31.55% 37.37% 26.45% 82.21% 100.00%
EY -12.69 -32.29 -37.59 -31.75 -44.90 -14.43 -11.86 4.60%
  QoQ % 60.70% 14.10% -18.39% 29.29% -211.16% -21.67% -
  Horiz. % 107.00% 272.26% 316.95% 267.71% 378.58% 121.67% 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 0.60 0.60 0.56 0.45 0.41 0.71 0.61 -1.09%
  QoQ % 0.00% 7.14% 24.44% 9.76% -42.25% 16.39% -
  Horiz. % 98.36% 98.36% 91.80% 73.77% 67.21% 116.39% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 28/11/16 24/08/16 -
Price 0.0550 0.0600 0.0500 0.0450 0.0450 0.0800 0.0550 -
P/RPS 0.88 0.97 0.88 0.95 1.11 0.62 0.93 -3.61%
  QoQ % -9.28% 10.23% -7.37% -14.41% 79.03% -33.33% -
  Horiz. % 94.62% 104.30% 94.62% 102.15% 119.35% 66.67% 100.00%
P/EPS -7.22 -3.10 -2.66 -2.83 -2.23 -4.62 -8.43 -9.79%
  QoQ % -132.90% -16.54% 6.01% -26.91% 51.73% 45.20% -
  Horiz. % 85.65% 36.77% 31.55% 33.57% 26.45% 54.80% 100.00%
EY -13.84 -32.29 -37.59 -35.28 -44.90 -21.65 -11.86 10.81%
  QoQ % 57.14% 14.10% -6.55% 21.43% -107.39% -82.55% -
  Horiz. % 116.69% 272.26% 316.95% 297.47% 378.58% 182.55% 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 0.60 0.56 0.41 0.41 0.47 0.61 -6.65%
  QoQ % -8.33% 7.14% 36.59% 0.00% -12.77% -22.95% -
  Horiz. % 90.16% 98.36% 91.80% 67.21% 67.21% 77.05% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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