Highlights

[MQTECH] YoY Annualized Quarter Result on 2009-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 13-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -907.05%    YoY -     -568.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 37,400 24,756 50,624 42,988 51,696 54,336 58,396 -7.15%
  YoY % 51.07% -51.10% 17.76% -16.84% -4.86% -6.95% -
  Horiz. % 64.05% 42.39% 86.69% 73.61% 88.53% 93.05% 100.00%
PBT 1,256 -3,484 432 -10,032 2,572 10,156 7,864 -26.32%
  YoY % 136.05% -906.48% 104.31% -490.05% -74.68% 29.15% -
  Horiz. % 15.97% -44.30% 5.49% -127.57% 32.71% 129.15% 100.00%
Tax 0 0 -44 -40 -424 -344 -880 -
  YoY % 0.00% 0.00% -10.00% 90.57% -23.26% 60.91% -
  Horiz. % -0.00% -0.00% 5.00% 4.55% 48.18% 39.09% 100.00%
NP 1,256 -3,484 388 -10,072 2,148 9,812 6,984 -24.85%
  YoY % 136.05% -997.94% 103.85% -568.90% -78.11% 40.49% -
  Horiz. % 17.98% -49.89% 5.56% -144.22% 30.76% 140.49% 100.00%
NP to SH 1,256 -3,484 388 -10,072 2,148 9,812 6,984 -24.85%
  YoY % 136.05% -997.94% 103.85% -568.90% -78.11% 40.49% -
  Horiz. % 17.98% -49.89% 5.56% -144.22% 30.76% 140.49% 100.00%
Tax Rate - % - % 10.19 % - % 16.49 % 3.39 % 11.19 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 386.43% -69.71% -
  Horiz. % 0.00% 0.00% 91.06% 0.00% 147.36% 30.29% 100.00%
Total Cost 36,144 28,240 50,236 53,060 49,548 44,524 51,412 -5.70%
  YoY % 27.99% -43.79% -5.32% 7.09% 11.28% -13.40% -
  Horiz. % 70.30% 54.93% 97.71% 103.21% 96.37% 86.60% 100.00%
Net Worth 49,342 55,010 55,775 50,822 51,365 36,411 31,014 8.04%
  YoY % -10.30% -1.37% 9.75% -1.06% 41.07% 17.40% -
  Horiz. % 159.10% 177.37% 179.84% 163.87% 165.62% 117.40% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 49,342 55,010 55,775 50,822 51,365 36,411 31,014 8.04%
  YoY % -10.30% -1.37% 9.75% -1.06% 41.07% 17.40% -
  Horiz. % 159.10% 177.37% 179.84% 163.87% 165.62% 117.40% 100.00%
NOSH 224,285 229,210 242,500 231,009 233,478 191,640 114,868 11.79%
  YoY % -2.15% -5.48% 4.97% -1.06% 21.83% 66.83% -
  Horiz. % 195.25% 199.54% 211.11% 201.11% 203.26% 166.83% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.36 % -14.07 % 0.77 % -23.43 % 4.16 % 18.06 % 11.96 % -19.06%
  YoY % 123.88% -1,927.27% 103.29% -663.22% -76.97% 51.00% -
  Horiz. % 28.09% -117.64% 6.44% -195.90% 34.78% 151.00% 100.00%
ROE 2.55 % -6.33 % 0.70 % -19.82 % 4.18 % 26.95 % 22.52 % -30.42%
  YoY % 140.28% -1,004.29% 103.53% -574.16% -84.49% 19.67% -
  Horiz. % 11.32% -28.11% 3.11% -88.01% 18.56% 119.67% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.68 10.80 20.88 18.61 22.14 28.35 50.84 -16.94%
  YoY % 54.44% -48.28% 12.20% -15.94% -21.90% -44.24% -
  Horiz. % 32.81% 21.24% 41.07% 36.61% 43.55% 55.76% 100.00%
EPS 0.56 -1.52 0.16 -4.36 0.92 5.12 6.08 -32.77%
  YoY % 136.84% -1,050.00% 103.67% -573.91% -82.03% -15.79% -
  Horiz. % 9.21% -25.00% 2.63% -71.71% 15.13% 84.21% 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 0.2200 0.2400 0.2300 0.2200 0.2200 0.1900 0.2700 -3.35%
  YoY % -8.33% 4.35% 4.55% 0.00% 15.79% -29.63% -
  Horiz. % 81.48% 88.89% 85.19% 81.48% 81.48% 70.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.12 3.39 6.93 5.88 7.08 7.44 7.99 -7.14%
  YoY % 51.03% -51.08% 17.86% -16.95% -4.84% -6.88% -
  Horiz. % 64.08% 42.43% 86.73% 73.59% 88.61% 93.12% 100.00%
EPS 0.17 -0.48 0.05 -1.38 0.29 1.34 0.96 -25.04%
  YoY % 135.42% -1,060.00% 103.62% -575.86% -78.36% 39.58% -
  Horiz. % 17.71% -50.00% 5.21% -143.75% 30.21% 139.58% 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 0.0675 0.0753 0.0763 0.0696 0.0703 0.0498 0.0425 8.01%
  YoY % -10.36% -1.31% 9.63% -1.00% 41.16% 17.18% -
  Horiz. % 158.82% 177.18% 179.53% 163.76% 165.41% 117.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.1200 0.1000 0.1200 0.0600 0.1800 0.3100 0.4000 -
P/RPS 0.72 0.93 0.57 0.32 0.81 1.09 0.79 -1.53%
  YoY % -22.58% 63.16% 78.12% -60.49% -25.69% 37.97% -
  Horiz. % 91.14% 117.72% 72.15% 40.51% 102.53% 137.97% 100.00%
P/EPS 21.43 -6.58 75.00 -1.38 19.57 6.05 6.58 21.73%
  YoY % 425.68% -108.77% 5,534.78% -107.05% 223.47% -8.05% -
  Horiz. % 325.68% -100.00% 1,139.82% -20.97% 297.42% 91.95% 100.00%
EY 4.67 -15.20 1.33 -72.67 5.11 16.52 15.20 -17.84%
  YoY % 130.72% -1,242.86% 101.83% -1,522.11% -69.07% 8.68% -
  Horiz. % 30.72% -100.00% 8.75% -478.09% 33.62% 108.68% 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 0.42 0.52 0.27 0.82 1.63 1.48 -15.20%
  YoY % 30.95% -19.23% 92.59% -67.07% -49.69% 10.14% -
  Horiz. % 37.16% 28.38% 35.14% 18.24% 55.41% 110.14% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 17/05/10 13/05/09 27/05/08 22/05/07 22/05/06 -
Price 0.1000 0.1000 0.1000 0.1000 0.1600 0.2800 0.3900 -
P/RPS 0.60 0.93 0.48 0.54 0.72 0.99 0.77 -4.07%
  YoY % -35.48% 93.75% -11.11% -25.00% -27.27% 28.57% -
  Horiz. % 77.92% 120.78% 62.34% 70.13% 93.51% 128.57% 100.00%
P/EPS 17.86 -6.58 62.50 -2.29 17.39 5.47 6.41 18.60%
  YoY % 371.43% -110.53% 2,829.26% -113.17% 217.92% -14.66% -
  Horiz. % 278.63% -102.65% 975.04% -35.73% 271.29% 85.34% 100.00%
EY 5.60 -15.20 1.60 -43.60 5.75 18.29 15.59 -15.67%
  YoY % 136.84% -1,050.00% 103.67% -858.26% -68.56% 17.32% -
  Horiz. % 35.92% -97.50% 10.26% -279.67% 36.88% 117.32% 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 0.45 0.42 0.43 0.45 0.73 1.47 1.44 -17.61%
  YoY % 7.14% -2.33% -4.44% -38.36% -50.34% 2.08% -
  Horiz. % 31.25% 29.17% 29.86% 31.25% 50.69% 102.08% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS