Highlights

[MQTECH] YoY Annualized Quarter Result on 2016-06-30 [#2]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     54.32%    YoY -     -269.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 25,464 29,268 15,434 18,276 10,536 28,608 36,706 -5.91%
  YoY % -13.00% 89.63% -15.55% 73.46% -63.17% -22.06% -
  Horiz. % 69.37% 79.74% 42.05% 49.79% 28.70% 77.94% 100.00%
PBT -2,580 -2,890 -3,550 -1,800 -7,712 2,206 1,842 -
  YoY % 10.73% 18.59% -97.22% 76.66% -449.59% 19.76% -
  Horiz. % -140.07% -156.89% -192.73% -97.72% -418.68% 119.76% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -2,580 -2,890 -3,550 -1,800 -7,712 2,206 1,842 -
  YoY % 10.73% 18.59% -97.22% 76.66% -449.59% 19.76% -
  Horiz. % -140.07% -156.89% -192.73% -97.72% -418.68% 119.76% 100.00%
NP to SH -2,784 -2,828 -3,998 -1,082 -7,228 2,230 1,876 -
  YoY % 1.56% 29.26% -269.50% 85.03% -424.13% 18.87% -
  Horiz. % -148.40% -150.75% -213.11% -57.68% -385.29% 118.87% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 28,044 32,158 18,984 20,076 18,248 26,402 34,864 -3.56%
  YoY % -12.79% 69.40% -5.44% 10.02% -30.88% -24.27% -
  Horiz. % 80.44% 92.24% 54.45% 57.58% 52.34% 75.73% 100.00%
Net Worth 44,794 37,328 25,108 15,457 21,398 32,520 53,935 -3.05%
  YoY % 20.00% 48.67% 62.44% -27.77% -34.20% -39.70% -
  Horiz. % 83.05% 69.21% 46.55% 28.66% 39.67% 60.30% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 44,794 37,328 25,108 15,457 21,398 32,520 53,935 -3.05%
  YoY % 20.00% 48.67% 62.44% -27.77% -34.20% -39.70% -
  Horiz. % 83.05% 69.21% 46.55% 28.66% 39.67% 60.30% 100.00%
NOSH 497,718 414,765 278,980 154,571 237,763 232,291 234,499 13.36%
  YoY % 20.00% 48.67% 80.49% -34.99% 2.36% -0.94% -
  Horiz. % 212.25% 176.87% 118.97% 65.92% 101.39% 99.06% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -10.13 % -9.87 % -23.00 % -9.85 % -73.20 % 7.71 % 5.02 % -
  YoY % -2.63% 57.09% -133.50% 86.54% -1,049.42% 53.59% -
  Horiz. % -201.79% -196.61% -458.17% -196.22% -1,458.17% 153.59% 100.00%
ROE -6.22 % -7.58 % -15.92 % -7.00 % -33.78 % 6.86 % 3.48 % -
  YoY % 17.94% 52.39% -127.43% 79.28% -592.42% 97.13% -
  Horiz. % -178.74% -217.82% -457.47% -201.15% -970.69% 197.13% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.12 7.06 5.53 11.82 4.43 12.32 15.65 -16.98%
  YoY % -27.48% 27.67% -53.21% 166.82% -64.04% -21.28% -
  Horiz. % 32.72% 45.11% 35.34% 75.53% 28.31% 78.72% 100.00%
EPS -0.56 -0.70 -1.28 -0.70 -3.04 0.96 0.80 -
  YoY % 20.00% 45.31% -82.86% 76.97% -416.67% 20.00% -
  Horiz. % -70.00% -87.50% -160.00% -87.50% -380.00% 120.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0900 0.0900 0.0900 0.1000 0.0900 0.1400 0.2300 -14.47%
  YoY % 0.00% 0.00% -10.00% 11.11% -35.71% -39.13% -
  Horiz. % 39.13% 39.13% 39.13% 43.48% 39.13% 60.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.49 4.01 2.11 2.50 1.44 3.92 5.02 -5.88%
  YoY % -12.97% 90.05% -15.60% 73.61% -63.27% -21.91% -
  Horiz. % 69.52% 79.88% 42.03% 49.80% 28.69% 78.09% 100.00%
EPS -0.38 -0.39 -0.55 -0.15 -0.99 0.31 0.26 -
  YoY % 2.56% 29.09% -266.67% 84.85% -419.35% 19.23% -
  Horiz. % -146.15% -150.00% -211.54% -57.69% -380.77% 119.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0613 0.0511 0.0344 0.0212 0.0293 0.0445 0.0738 -3.04%
  YoY % 19.96% 48.55% 62.26% -27.65% -34.16% -39.70% -
  Horiz. % 83.06% 69.24% 46.61% 28.73% 39.70% 60.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.0600 0.0500 0.0550 0.1000 0.1050 0.1000 0.1000 -
P/RPS 1.17 0.71 0.99 0.85 2.37 0.81 0.64 10.57%
  YoY % 64.79% -28.28% 16.47% -64.14% 192.59% 26.56% -
  Horiz. % 182.81% 110.94% 154.69% 132.81% 370.31% 126.56% 100.00%
P/EPS -10.73 -7.33 -3.84 -14.29 -3.45 10.42 12.50 -
  YoY % -46.38% -90.89% 73.13% -314.20% -133.11% -16.64% -
  Horiz. % -85.84% -58.64% -30.72% -114.32% -27.60% 83.36% 100.00%
EY -9.32 -13.64 -26.06 -7.00 -28.95 9.60 8.00 -
  YoY % 31.67% 47.66% -272.29% 75.82% -401.56% 20.00% -
  Horiz. % -116.50% -170.50% -325.75% -87.50% -361.88% 120.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.56 0.61 1.00 1.17 0.71 0.43 7.67%
  YoY % 19.64% -8.20% -39.00% -14.53% 64.79% 65.12% -
  Horiz. % 155.81% 130.23% 141.86% 232.56% 272.09% 165.12% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 30/08/17 24/08/16 20/08/15 29/08/14 29/08/13 15/08/12 -
Price 0.0500 0.0500 0.0550 0.0850 0.1100 0.1750 0.1000 -
P/RPS 0.98 0.71 0.99 0.72 2.48 1.42 0.64 7.36%
  YoY % 38.03% -28.28% 37.50% -70.97% 74.65% 121.88% -
  Horiz. % 153.13% 110.94% 154.69% 112.50% 387.50% 221.88% 100.00%
P/EPS -8.94 -7.33 -3.84 -12.14 -3.62 18.23 12.50 -
  YoY % -21.96% -90.89% 68.37% -235.36% -119.86% 45.84% -
  Horiz. % -71.52% -58.64% -30.72% -97.12% -28.96% 145.84% 100.00%
EY -11.19 -13.64 -26.06 -8.24 -27.64 5.49 8.00 -
  YoY % 17.96% 47.66% -216.26% 70.19% -603.46% -31.38% -
  Horiz. % -139.88% -170.50% -325.75% -103.00% -345.50% 68.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.56 0.61 0.85 1.22 1.25 0.43 4.50%
  YoY % 0.00% -8.20% -28.24% -30.33% -2.40% 190.70% -
  Horiz. % 130.23% 130.23% 141.86% 197.67% 283.72% 290.70% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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