Highlights

[MQTECH] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -62.85%    YoY -     88.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 19,692 21,413 12,539 12,624 8,594 17,790 22,754 -2.38%
  YoY % -8.04% 70.77% -0.67% 46.89% -51.69% -21.82% -
  Horiz. % 86.54% 94.11% 55.11% 55.48% 37.77% 78.18% 100.00%
PBT -2,083 -2,710 -2,850 -1,739 -7,272 -3,418 -1,384 7.05%
  YoY % 23.14% 4.91% -63.89% 76.09% -112.76% -146.97% -
  Horiz. % 150.51% 195.81% 205.92% 125.65% 525.43% 246.97% 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 -2,083 -2,710 -2,850 -1,739 -7,272 -3,418 -1,384 7.05%
  YoY % 23.14% 4.91% -63.89% 76.09% -112.76% -146.97% -
  Horiz. % 150.51% 195.81% 205.92% 125.65% 525.43% 246.97% 100.00%
NP to SH -1,933 -2,588 -2,546 -881 -7,409 -3,301 -1,414 5.35%
  YoY % 25.31% -1.65% -188.99% 88.11% -124.45% -133.45% -
  Horiz. % 136.70% 183.03% 180.06% 62.31% 523.97% 233.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,775 24,123 15,389 14,363 15,866 21,208 24,138 -1.70%
  YoY % -9.73% 56.75% 7.14% -9.47% -25.19% -12.14% -
  Horiz. % 90.21% 99.94% 63.75% 59.50% 65.73% 87.86% 100.00%
Net Worth 44,794 41,476 23,713 12,768 23,233 25,890 51,846 -2.41%
  YoY % 8.00% 74.91% 85.72% -45.05% -10.26% -50.06% -
  Horiz. % 86.40% 80.00% 45.74% 24.63% 44.81% 49.94% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 44,794 41,476 23,713 12,768 23,233 25,890 51,846 -2.41%
  YoY % 8.00% 74.91% 85.72% -45.05% -10.26% -50.06% -
  Horiz. % 86.40% 80.00% 45.74% 24.63% 44.81% 49.94% 100.00%
NOSH 497,718 414,765 139,490 127,681 258,153 215,751 235,666 13.26%
  YoY % 20.00% 197.34% 9.25% -50.54% 19.65% -8.45% -
  Horiz. % 211.20% 176.00% 59.19% 54.18% 109.54% 91.55% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.58 % -12.66 % -22.73 % -13.78 % -84.62 % -19.21 % -6.08 % 9.67%
  YoY % 16.43% 44.30% -64.95% 83.72% -340.50% -215.95% -
  Horiz. % 174.01% 208.22% 373.85% 226.64% 1,391.78% 315.95% 100.00%
ROE -4.32 % -6.24 % -10.74 % -6.90 % -31.89 % -12.75 % -2.73 % 7.95%
  YoY % 30.77% 41.90% -55.65% 78.36% -150.12% -367.03% -
  Horiz. % 158.24% 228.57% 393.41% 252.75% 1,168.13% 467.03% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.96 5.16 8.99 9.89 3.33 8.25 9.66 -13.80%
  YoY % -23.26% -42.60% -9.10% 197.00% -59.64% -14.60% -
  Horiz. % 40.99% 53.42% 93.06% 102.38% 34.47% 85.40% 100.00%
EPS -0.45 -0.65 -1.05 -0.69 -2.87 -1.53 -0.60 -4.68%
  YoY % 30.77% 38.10% -52.17% 75.96% -87.58% -155.00% -
  Horiz. % 75.00% 108.33% 175.00% 115.00% 478.33% 255.00% 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 0.1000 0.1700 0.1000 0.0900 0.1200 0.2200 -13.83%
  YoY % -10.00% -41.18% 70.00% 11.11% -25.00% -45.45% -
  Horiz. % 40.91% 45.45% 77.27% 45.45% 40.91% 54.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 682,511
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.89 3.14 1.84 1.85 1.26 2.61 3.33 -2.33%
  YoY % -7.96% 70.65% -0.54% 46.83% -51.72% -21.62% -
  Horiz. % 86.79% 94.29% 55.26% 55.56% 37.84% 78.38% 100.00%
EPS -0.28 -0.38 -0.37 -0.13 -1.09 -0.48 -0.21 4.91%
  YoY % 26.32% -2.70% -184.62% 88.07% -127.08% -128.57% -
  Horiz. % 133.33% 180.95% 176.19% 61.90% 519.05% 228.57% 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 0.0656 0.0608 0.0347 0.0187 0.0340 0.0379 0.0760 -2.42%
  YoY % 7.89% 75.22% 85.56% -45.00% -10.29% -50.13% -
  Horiz. % 86.32% 80.00% 45.66% 24.61% 44.74% 49.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0450 0.0600 0.1200 0.1200 0.1000 0.1600 0.1000 -
P/RPS 1.14 1.16 1.33 1.21 3.00 1.94 1.04 1.54%
  YoY % -1.72% -12.78% 9.92% -59.67% 54.64% 86.54% -
  Horiz. % 109.62% 111.54% 127.88% 116.35% 288.46% 186.54% 100.00%
P/EPS -11.59 -9.62 -6.57 -17.39 -3.48 -10.46 -16.67 -5.88%
  YoY % -20.48% -46.42% 62.22% -399.71% 66.73% 37.25% -
  Horiz. % 69.53% 57.71% 39.41% 104.32% 20.88% 62.75% 100.00%
EY -8.63 -10.40 -15.21 -5.75 -28.70 -9.56 -6.00 6.24%
  YoY % 17.02% 31.62% -164.52% 79.97% -200.21% -59.33% -
  Horiz. % 143.83% 173.33% 253.50% 95.83% 478.33% 159.33% 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 0.50 0.60 0.71 1.20 1.11 1.33 0.45 1.77%
  YoY % -16.67% -15.49% -40.83% 8.11% -16.54% 195.56% -
  Horiz. % 111.11% 133.33% 157.78% 266.67% 246.67% 295.56% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 30/11/17 28/11/16 20/11/15 28/11/14 28/11/13 22/11/12 -
Price 0.0400 0.0600 0.0800 0.0900 0.0850 0.1500 0.1200 -
P/RPS 1.01 1.16 0.89 0.91 2.55 1.82 1.24 -3.36%
  YoY % -12.93% 30.34% -2.20% -64.31% 40.11% 46.77% -
  Horiz. % 81.45% 93.55% 71.77% 73.39% 205.65% 146.77% 100.00%
P/EPS -10.30 -9.62 -4.38 -13.04 -2.96 -9.80 -20.00 -10.47%
  YoY % -7.07% -119.63% 66.41% -340.54% 69.80% 51.00% -
  Horiz. % 51.50% 48.10% 21.90% 65.20% 14.80% 49.00% 100.00%
EY -9.71 -10.40 -22.82 -7.67 -33.76 -10.20 -5.00 11.69%
  YoY % 6.63% 54.43% -197.52% 77.28% -230.98% -104.00% -
  Horiz. % 194.20% 208.00% 456.40% 153.40% 675.20% 204.00% 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 0.44 0.60 0.47 0.90 0.94 1.25 0.55 -3.65%
  YoY % -26.67% 27.66% -47.78% -4.26% -24.80% 127.27% -
  Horiz. % 80.00% 109.09% 85.45% 163.64% 170.91% 227.27% 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.
 


 

237  285  524  1228 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers