Highlights

[MQTECH] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     122.22%    YoY -     -81.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,190 26,689 42,172 38,827 48,775 54,894 56,150 -11.37%
  YoY % 1.88% -36.71% 8.62% -20.40% -11.15% -2.24% -
  Horiz. % 48.42% 47.53% 75.11% 69.15% 86.87% 97.76% 100.00%
PBT -19,585 -4,303 2,209 451 2,072 7,741 7,844 -
  YoY % -355.15% -294.79% 389.80% -78.23% -73.23% -1.31% -
  Horiz. % -249.68% -54.86% 28.16% 5.75% 26.42% 98.69% 100.00%
Tax 148 -9 486 -214 -824 -219 -610 -
  YoY % 1,744.44% -101.85% 327.10% 74.03% -276.26% 64.10% -
  Horiz. % -24.26% 1.48% -79.67% 35.08% 135.08% 35.90% 100.00%
NP -19,437 -4,312 2,695 237 1,248 7,522 7,234 -
  YoY % -350.77% -260.00% 1,037.13% -81.01% -83.41% 3.98% -
  Horiz. % -268.69% -59.61% 37.25% 3.28% 17.25% 103.98% 100.00%
NP to SH -19,451 -4,461 2,695 237 1,248 7,522 7,234 -
  YoY % -336.02% -265.53% 1,037.13% -81.01% -83.41% 3.98% -
  Horiz. % -268.88% -61.67% 37.25% 3.28% 17.25% 103.98% 100.00%
Tax Rate - % - % -22.00 % 47.45 % 39.77 % 2.83 % 7.78 % -
  YoY % 0.00% 0.00% -146.36% 19.31% 1,305.30% -63.62% -
  Horiz. % 0.00% 0.00% -282.78% 609.90% 511.18% 36.38% 100.00%
Total Cost 46,627 31,001 39,477 38,590 47,527 47,372 48,916 -0.79%
  YoY % 50.40% -21.47% 2.30% -18.80% 0.33% -3.16% -
  Horiz. % 95.32% 63.38% 80.70% 78.89% 97.16% 96.84% 100.00%
Net Worth 32,114 50,635 55,282 54,510 53,155 45,967 34,538 -1.20%
  YoY % -36.58% -8.41% 1.42% 2.55% 15.64% 33.09% -
  Horiz. % 92.98% 146.60% 160.06% 157.82% 153.90% 133.09% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 1,253 3,070 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -59.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.83% 100.00%
Div Payout % - % - % - % - % - % 16.67 % 42.44 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -60.72% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 39.28% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 32,114 50,635 55,282 54,510 53,155 45,967 34,538 -1.20%
  YoY % -36.58% -8.41% 1.42% 2.55% 15.64% 33.09% -
  Horiz. % 92.98% 146.60% 160.06% 157.82% 153.90% 133.09% 100.00%
NOSH 229,386 230,159 230,341 236,999 231,111 208,944 191,883 3.02%
  YoY % -0.34% -0.08% -2.81% 2.55% 10.61% 8.89% -
  Horiz. % 119.54% 119.95% 120.04% 123.51% 120.44% 108.89% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -71.49 % -16.16 % 6.39 % 0.61 % 2.56 % 13.70 % 12.88 % -
  YoY % -342.39% -352.90% 947.54% -76.17% -81.31% 6.37% -
  Horiz. % -555.05% -125.47% 49.61% 4.74% 19.88% 106.37% 100.00%
ROE -60.57 % -8.81 % 4.88 % 0.43 % 2.35 % 16.36 % 20.94 % -
  YoY % -587.51% -280.53% 1,034.88% -81.70% -85.64% -21.87% -
  Horiz. % -289.26% -42.07% 23.30% 2.05% 11.22% 78.13% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.85 11.60 18.31 16.38 21.10 26.27 29.26 -13.97%
  YoY % 2.16% -36.65% 11.78% -22.37% -19.68% -10.22% -
  Horiz. % 40.50% 39.64% 62.58% 55.98% 72.11% 89.78% 100.00%
EPS -8.48 -1.87 1.17 0.10 0.54 3.60 3.77 -
  YoY % -353.48% -259.83% 1,070.00% -81.48% -85.00% -4.51% -
  Horiz. % -224.93% -49.60% 31.03% 2.65% 14.32% 95.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.60 1.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -62.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 37.50% 100.00%
NAPS 0.1400 0.2200 0.2400 0.2300 0.2300 0.2200 0.1800 -4.10%
  YoY % -36.36% -8.33% 4.35% 0.00% 4.55% 22.22% -
  Horiz. % 77.78% 122.22% 133.33% 127.78% 127.78% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.72 3.65 5.77 5.31 6.68 7.51 7.69 -11.39%
  YoY % 1.92% -36.74% 8.66% -20.51% -11.05% -2.34% -
  Horiz. % 48.37% 47.46% 75.03% 69.05% 86.87% 97.66% 100.00%
EPS -2.66 -0.61 0.37 0.03 0.17 1.03 0.99 -
  YoY % -336.07% -264.86% 1,133.33% -82.35% -83.50% 4.04% -
  Horiz. % -268.69% -61.62% 37.37% 3.03% 17.17% 104.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.42 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -59.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.48% 100.00%
NAPS 0.0440 0.0693 0.0757 0.0746 0.0728 0.0629 0.0473 -1.20%
  YoY % -36.51% -8.45% 1.47% 2.47% 15.74% 32.98% -
  Horiz. % 93.02% 146.51% 160.04% 157.72% 153.91% 132.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1000 0.0900 0.1000 0.1400 0.0900 0.2200 0.2500 -
P/RPS 0.84 0.78 0.55 0.85 0.43 0.84 0.85 -0.20%
  YoY % 7.69% 41.82% -35.29% 97.67% -48.81% -1.18% -
  Horiz. % 98.82% 91.76% 64.71% 100.00% 50.59% 98.82% 100.00%
P/EPS -1.18 -4.64 8.55 140.00 16.67 6.11 6.63 -
  YoY % 74.57% -154.27% -93.89% 739.83% 172.83% -7.84% -
  Horiz. % -17.80% -69.98% 128.96% 2,111.61% 251.43% 92.16% 100.00%
EY -84.80 -21.54 11.70 0.71 6.00 16.36 15.08 -
  YoY % -293.69% -284.10% 1,547.89% -88.17% -63.33% 8.49% -
  Horiz. % -562.33% -142.84% 77.59% 4.71% 39.79% 108.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.73 6.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -57.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 42.66% 100.00%
P/NAPS 0.71 0.41 0.42 0.61 0.39 1.00 1.39 -10.58%
  YoY % 73.17% -2.38% -31.15% 56.41% -61.00% -28.06% -
  Horiz. % 51.08% 29.50% 30.22% 43.88% 28.06% 71.94% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 25/02/10 25/02/09 27/02/08 15/02/07 -
Price 0.0900 0.1200 0.1000 0.1400 0.0900 0.1900 0.3300 -
P/RPS 0.76 1.03 0.55 0.85 0.43 0.72 1.13 -6.39%
  YoY % -26.21% 87.27% -35.29% 97.67% -40.28% -36.28% -
  Horiz. % 67.26% 91.15% 48.67% 75.22% 38.05% 63.72% 100.00%
P/EPS -1.06 -6.19 8.55 140.00 16.67 5.28 8.75 -
  YoY % 82.88% -172.40% -93.89% 739.83% 215.72% -39.66% -
  Horiz. % -12.11% -70.74% 97.71% 1,600.00% 190.51% 60.34% 100.00%
EY -94.22 -16.15 11.70 0.71 6.00 18.95 11.42 -
  YoY % -483.41% -238.03% 1,547.89% -88.17% -68.34% 65.94% -
  Horiz. % -825.04% -141.42% 102.45% 6.22% 52.54% 165.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.16 4.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -34.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 65.15% 100.00%
P/NAPS 0.64 0.55 0.42 0.61 0.39 0.86 1.83 -16.05%
  YoY % 16.36% 30.95% -31.15% 56.41% -54.65% -53.01% -
  Horiz. % 34.97% 30.05% 22.95% 33.33% 21.31% 46.99% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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