Highlights

[MQTECH] YoY Annualized Quarter Result on 2013-09-30 [#3]


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 16,718 16,832 11,458 23,720 30,338 24,661 43,714 -14.79%
  YoY % -0.67% 46.89% -51.69% -21.82% 23.02% -43.59% -
  Horiz. % 38.24% 38.50% 26.21% 54.26% 69.40% 56.41% 100.00%
PBT -3,800 -2,318 -9,696 -4,557 -1,845 -3,997 3,010 -
  YoY % -63.89% 76.09% -112.76% -146.97% 53.84% -232.77% -
  Horiz. % -126.22% -77.02% -322.05% -151.37% -61.29% -132.77% 100.00%
Tax 0 0 0 0 0 0 -93 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -3,800 -2,318 -9,696 -4,557 -1,845 -3,997 2,917 -
  YoY % -63.89% 76.09% -112.76% -146.97% 53.84% -237.02% -
  Horiz. % -130.26% -79.48% -332.36% -156.22% -63.25% -137.02% 100.00%
NP to SH -3,394 -1,174 -9,878 -4,401 -1,885 -3,997 2,917 -
  YoY % -188.99% 88.11% -124.45% -133.45% 52.84% -237.02% -
  Horiz. % -116.36% -40.27% -338.62% -150.87% -64.63% -137.02% 100.00%
Tax Rate - % - % - % - % - % - % 3.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 20,518 19,150 21,154 28,277 32,183 28,658 40,797 -10.81%
  YoY % 7.14% -9.47% -25.19% -12.14% 12.30% -29.75% -
  Horiz. % 50.29% 46.94% 51.85% 69.31% 78.89% 70.25% 100.00%
Net Worth 23,713 12,768 23,233 25,890 51,846 53,041 55,275 -13.14%
  YoY % 85.72% -45.05% -10.26% -50.06% -2.25% -4.04% -
  Horiz. % 42.90% 23.10% 42.03% 46.84% 93.80% 95.96% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 23,713 12,768 23,233 25,890 51,846 53,041 55,275 -13.14%
  YoY % 85.72% -45.05% -10.26% -50.06% -2.25% -4.04% -
  Horiz. % 42.90% 23.10% 42.03% 46.84% 93.80% 95.96% 100.00%
NOSH 139,490 127,681 258,153 215,751 235,666 230,615 230,315 -8.01%
  YoY % 9.25% -50.54% 19.65% -8.45% 2.19% 0.13% -
  Horiz. % 60.56% 55.44% 112.09% 93.68% 102.32% 100.13% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -22.73 % -13.78 % -84.62 % -19.21 % -6.08 % -16.21 % 6.67 % -
  YoY % -64.95% 83.72% -340.50% -215.95% 62.49% -343.03% -
  Horiz. % -340.78% -206.60% -1,268.67% -288.01% -91.15% -243.03% 100.00%
ROE -14.32 % -9.20 % -42.52 % -17.00 % -3.64 % -7.54 % 5.28 % -
  YoY % -55.65% 78.36% -150.12% -367.03% 51.72% -242.80% -
  Horiz. % -271.21% -174.24% -805.30% -321.97% -68.94% -142.80% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.99 13.18 4.44 10.99 12.87 10.69 18.98 -7.36%
  YoY % -9.03% 196.85% -59.60% -14.61% 20.39% -43.68% -
  Horiz. % 63.17% 69.44% 23.39% 57.90% 67.81% 56.32% 100.00%
EPS -1.40 -0.92 -3.83 -2.04 -0.80 -1.73 1.27 -
  YoY % -52.17% 75.98% -87.75% -155.00% 53.76% -236.22% -
  Horiz. % -110.24% -72.44% -301.57% -160.63% -62.99% -136.22% 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 0.1700 0.1000 0.0900 0.1200 0.2200 0.2300 0.2400 -5.58%
  YoY % 70.00% 11.11% -25.00% -45.45% -4.35% -4.17% -
  Horiz. % 70.83% 41.67% 37.50% 50.00% 91.67% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 682,511
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.45 2.47 1.68 3.48 4.45 3.61 6.40 -14.78%
  YoY % -0.81% 47.02% -51.72% -21.80% 23.27% -43.59% -
  Horiz. % 38.28% 38.59% 26.25% 54.38% 69.53% 56.41% 100.00%
EPS -0.50 -0.17 -1.45 -0.64 -0.28 -0.59 0.43 -
  YoY % -194.12% 88.28% -126.56% -128.57% 52.54% -237.21% -
  Horiz. % -116.28% -39.53% -337.21% -148.84% -65.12% -137.21% 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 0.0347 0.0187 0.0340 0.0379 0.0760 0.0777 0.0810 -13.16%
  YoY % 85.56% -45.00% -10.29% -50.13% -2.19% -4.07% -
  Horiz. % 42.84% 23.09% 41.98% 46.79% 93.83% 95.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1200 0.1200 0.1000 0.1600 0.1000 0.0700 0.1100 -
P/RPS 1.00 0.91 2.25 1.46 0.78 0.65 0.58 9.49%
  YoY % 9.89% -59.56% 54.11% 87.18% 20.00% 12.07% -
  Horiz. % 172.41% 156.90% 387.93% 251.72% 134.48% 112.07% 100.00%
P/EPS -4.93 -13.04 -2.61 -7.84 -12.50 -4.04 8.68 -
  YoY % 62.19% -399.62% 66.71% 37.28% -209.41% -146.54% -
  Horiz. % -56.80% -150.23% -30.07% -90.32% -144.01% -46.54% 100.00%
EY -20.28 -7.67 -38.27 -12.75 -8.00 -24.76 11.52 -
  YoY % -164.41% 79.96% -200.16% -59.38% 67.69% -314.93% -
  Horiz. % -176.04% -66.58% -332.20% -110.68% -69.44% -214.93% 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 0.71 1.20 1.11 1.33 0.45 0.30 0.46 7.49%
  YoY % -40.83% 8.11% -16.54% 195.56% 50.00% -34.78% -
  Horiz. % 154.35% 260.87% 241.30% 289.13% 97.83% 65.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 20/11/15 28/11/14 28/11/13 22/11/12 23/11/11 19/11/10 -
Price 0.0800 0.0900 0.0850 0.1500 0.1200 0.0900 0.1200 -
P/RPS 0.67 0.68 1.91 1.36 0.93 0.84 0.63 1.03%
  YoY % -1.47% -64.40% 40.44% 46.24% 10.71% 33.33% -
  Horiz. % 106.35% 107.94% 303.17% 215.87% 147.62% 133.33% 100.00%
P/EPS -3.29 -9.78 -2.22 -7.35 -15.00 -5.19 9.47 -
  YoY % 66.36% -340.54% 69.80% 51.00% -189.02% -154.80% -
  Horiz. % -34.74% -103.27% -23.44% -77.61% -158.39% -54.80% 100.00%
EY -30.42 -10.22 -45.02 -13.60 -6.67 -19.26 10.56 -
  YoY % -197.65% 77.30% -231.03% -103.90% 65.37% -282.39% -
  Horiz. % -288.07% -96.78% -426.33% -128.79% -63.16% -182.39% 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 0.47 0.90 0.94 1.25 0.55 0.39 0.50 -1.03%
  YoY % -47.78% -4.26% -24.80% 127.27% 41.03% -22.00% -
  Horiz. % 94.00% 180.00% 188.00% 250.00% 110.00% 78.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers