Highlights

[MQTECH] YoY Annualized Quarter Result on 2014-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 24-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     32.34%    YoY -     19.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 25,932 16,763 17,950 13,831 20,552 27,190 26,689 -0.48%
  YoY % 54.70% -6.61% 29.78% -32.70% -24.41% 1.88% -
  Horiz. % 97.16% 62.81% 67.26% 51.82% 77.01% 101.88% 100.00%
PBT -3,123 -7,732 -1,594 -7,041 -8,127 -19,585 -4,303 -5.20%
  YoY % 59.61% -385.07% 77.36% 13.36% 58.50% -355.15% -
  Horiz. % 72.58% 179.69% 37.04% 163.63% 188.87% 455.15% 100.00%
Tax 35 -317 6 10 0 148 -9 -
  YoY % 111.04% -5,383.33% -40.00% 0.00% 0.00% 1,744.44% -
  Horiz. % -388.89% 3,522.22% -66.67% -111.11% -0.00% -1,644.44% 100.00%
NP -3,088 -8,049 -1,588 -7,031 -8,127 -19,437 -4,312 -5.41%
  YoY % 61.63% -406.86% 77.41% 13.49% 58.19% -350.77% -
  Horiz. % 71.61% 186.67% 36.83% 163.06% 188.47% 450.77% 100.00%
NP to SH -3,249 -7,712 -863 -6,684 -8,258 -19,451 -4,461 -5.14%
  YoY % 57.87% -793.63% 87.09% 19.06% 57.54% -336.02% -
  Horiz. % 72.83% 172.88% 19.35% 149.83% 185.12% 436.02% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,020 24,812 19,538 20,862 28,679 46,627 31,001 -1.09%
  YoY % 16.96% 26.99% -6.35% -27.26% -38.49% 50.40% -
  Horiz. % 93.61% 80.04% 63.02% 67.29% 92.51% 150.40% 100.00%
Net Worth 41,476 45,624 27,898 24,617 22,686 32,114 50,635 -3.27%
  YoY % -9.09% 63.54% 13.33% 8.51% -29.36% -36.58% -
  Horiz. % 81.91% 90.10% 55.10% 48.62% 44.80% 63.42% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 41,476 45,624 27,898 24,617 22,686 32,114 50,635 -3.27%
  YoY % -9.09% 63.54% 13.33% 8.51% -29.36% -36.58% -
  Horiz. % 81.91% 90.10% 55.10% 48.62% 44.80% 63.42% 100.00%
NOSH 414,765 414,765 278,980 246,173 226,868 229,386 230,159 10.30%
  YoY % -0.00% 48.67% 13.33% 8.51% -1.10% -0.34% -
  Horiz. % 180.21% 180.21% 121.21% 106.96% 98.57% 99.66% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -11.91 % -48.02 % -8.85 % -50.84 % -39.54 % -71.49 % -16.16 % -4.95%
  YoY % 75.20% -442.60% 82.59% -28.58% 44.69% -342.39% -
  Horiz. % 73.70% 297.15% 54.76% 314.60% 244.68% 442.39% 100.00%
ROE -7.83 % -16.90 % -3.09 % -27.15 % -36.40 % -60.57 % -8.81 % -1.94%
  YoY % 53.67% -446.93% 88.62% 25.41% 39.90% -587.51% -
  Horiz. % 88.88% 191.83% 35.07% 308.17% 413.17% 687.51% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.25 4.04 6.43 5.62 9.06 11.85 11.60 -9.79%
  YoY % 54.70% -37.17% 14.41% -37.97% -23.54% 2.16% -
  Horiz. % 53.88% 34.83% 55.43% 48.45% 78.10% 102.16% 100.00%
EPS -0.74 -2.50 -0.63 -2.93 -3.64 -8.48 -1.87 -14.30%
  YoY % 70.40% -296.83% 78.50% 19.51% 57.08% -353.48% -
  Horiz. % 39.57% 133.69% 33.69% 156.68% 194.65% 453.48% 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 0.1000 0.1100 0.1000 0.1000 0.1000 0.1400 0.2200 -12.30%
  YoY % -9.09% 10.00% 0.00% 0.00% -28.57% -36.36% -
  Horiz. % 45.45% 50.00% 45.45% 45.45% 45.45% 63.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 682,511
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.80 2.46 2.63 2.03 3.01 3.98 3.91 -0.47%
  YoY % 54.47% -6.46% 29.56% -32.56% -24.37% 1.79% -
  Horiz. % 97.19% 62.92% 67.26% 51.92% 76.98% 101.79% 100.00%
EPS -0.48 -1.13 -0.13 -0.98 -1.21 -2.85 -0.65 -4.92%
  YoY % 57.52% -769.23% 86.73% 19.01% 57.54% -338.46% -
  Horiz. % 73.85% 173.85% 20.00% 150.77% 186.15% 438.46% 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 0.0608 0.0668 0.0409 0.0361 0.0332 0.0471 0.0742 -3.26%
  YoY % -8.98% 63.33% 13.30% 8.73% -29.51% -36.52% -
  Horiz. % 81.94% 90.03% 55.12% 48.65% 44.74% 63.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0600 0.0450 0.0850 0.1050 0.1300 0.1000 0.0900 -
P/RPS 0.96 1.11 1.32 1.87 1.44 0.84 0.78 3.52%
  YoY % -13.51% -15.91% -29.41% 29.86% 71.43% 7.69% -
  Horiz. % 123.08% 142.31% 169.23% 239.74% 184.62% 107.69% 100.00%
P/EPS -7.66 -2.42 -27.48 -3.87 -3.57 -1.18 -4.64 8.71%
  YoY % -216.53% 91.19% -610.08% -8.40% -202.54% 74.57% -
  Horiz. % 165.09% 52.16% 592.24% 83.41% 76.94% 25.43% 100.00%
EY -13.06 -41.32 -3.64 -25.86 -28.00 -84.80 -21.54 -7.99%
  YoY % 68.39% -1,035.16% 85.92% 7.64% 66.98% -293.69% -
  Horiz. % 60.63% 191.83% 16.90% 120.06% 129.99% 393.69% 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 0.60 0.41 0.85 1.05 1.30 0.71 0.41 6.55%
  YoY % 46.34% -51.76% -19.05% -19.23% 83.10% 73.17% -
  Horiz. % 146.34% 100.00% 207.32% 256.10% 317.07% 173.17% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 24/02/15 26/02/14 26/02/13 23/02/12 -
Price 0.0550 0.0450 0.0800 0.1200 0.1250 0.0900 0.1200 -
P/RPS 0.88 1.11 1.24 2.14 1.38 0.76 1.03 -2.59%
  YoY % -20.72% -10.48% -42.06% 55.07% 81.58% -26.21% -
  Horiz. % 85.44% 107.77% 120.39% 207.77% 133.98% 73.79% 100.00%
P/EPS -7.02 -2.42 -25.86 -4.42 -3.43 -1.06 -6.19 2.12%
  YoY % -190.08% 90.64% -485.07% -28.86% -223.58% 82.88% -
  Horiz. % 113.41% 39.10% 417.77% 71.41% 55.41% 17.12% 100.00%
EY -14.24 -41.32 -3.87 -22.63 -29.12 -94.22 -16.15 -2.07%
  YoY % 65.54% -967.70% 82.90% 22.29% 69.09% -483.41% -
  Horiz. % 88.17% 255.85% 23.96% 140.12% 180.31% 583.41% 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 0.55 0.41 0.80 1.20 1.25 0.64 0.55 -
  YoY % 34.15% -48.75% -33.33% -4.00% 95.31% 16.36% -
  Horiz. % 100.00% 74.55% 145.45% 218.18% 227.27% 116.36% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers