Highlights

[MQTECH] YoY Cumulative Quarter Result on 2018-09-30 [#3]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -38.86%    YoY -     25.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 7,839 19,692 21,413 12,539 12,624 8,594 17,790 -12.76%
  YoY % -60.19% -8.04% 70.77% -0.67% 46.89% -51.69% -
  Horiz. % 44.06% 110.69% 120.37% 70.48% 70.96% 48.31% 100.00%
PBT -3,544 -2,083 -2,710 -2,850 -1,739 -7,272 -3,418 0.60%
  YoY % -70.14% 23.14% 4.91% -63.89% 76.09% -112.76% -
  Horiz. % 103.69% 60.94% 79.29% 83.38% 50.88% 212.76% 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 -3,544 -2,083 -2,710 -2,850 -1,739 -7,272 -3,418 0.60%
  YoY % -70.14% 23.14% 4.91% -63.89% 76.09% -112.76% -
  Horiz. % 103.69% 60.94% 79.29% 83.38% 50.88% 212.76% 100.00%
NP to SH -3,544 -1,933 -2,588 -2,546 -881 -7,409 -3,301 1.19%
  YoY % -83.34% 25.31% -1.65% -188.99% 88.11% -124.45% -
  Horiz. % 107.36% 58.56% 78.40% 77.13% 26.69% 224.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,383 21,775 24,123 15,389 14,363 15,866 21,208 -9.85%
  YoY % -47.72% -9.73% 56.75% 7.14% -9.47% -25.19% -
  Horiz. % 53.67% 102.67% 113.74% 72.56% 67.72% 74.81% 100.00%
Net Worth 51,382 44,794 41,476 23,713 12,768 23,233 25,890 12.10%
  YoY % 14.71% 8.00% 74.91% 85.72% -45.05% -10.26% -
  Horiz. % 198.46% 173.02% 160.20% 91.59% 49.32% 89.74% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 51,382 44,794 41,476 23,713 12,768 23,233 25,890 12.10%
  YoY % 14.71% 8.00% 74.91% 85.72% -45.05% -10.26% -
  Horiz. % 198.46% 173.02% 160.20% 91.59% 49.32% 89.74% 100.00%
NOSH 642,283 497,718 414,765 139,490 127,681 258,153 215,751 19.93%
  YoY % 29.05% 20.00% 197.34% 9.25% -50.54% 19.65% -
  Horiz. % 297.70% 230.69% 192.24% 64.65% 59.18% 119.65% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -45.21 % -10.58 % -12.66 % -22.73 % -13.78 % -84.62 % -19.21 % 15.32%
  YoY % -327.32% 16.43% 44.30% -64.95% 83.72% -340.50% -
  Horiz. % 235.35% 55.08% 65.90% 118.32% 71.73% 440.50% 100.00%
ROE -6.90 % -4.32 % -6.24 % -10.74 % -6.90 % -31.89 % -12.75 % -9.72%
  YoY % -59.72% 30.77% 41.90% -55.65% 78.36% -150.12% -
  Horiz. % 54.12% 33.88% 48.94% 84.24% 54.12% 250.12% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.22 3.96 5.16 8.99 9.89 3.33 8.25 -27.27%
  YoY % -69.19% -23.26% -42.60% -9.10% 197.00% -59.64% -
  Horiz. % 14.79% 48.00% 62.55% 108.97% 119.88% 40.36% 100.00%
EPS -0.56 -0.45 -0.65 -1.05 -0.69 -2.87 -1.53 -15.42%
  YoY % -24.44% 30.77% 38.10% -52.17% 75.96% -87.58% -
  Horiz. % 36.60% 29.41% 42.48% 68.63% 45.10% 187.58% 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 0.0800 0.0900 0.1000 0.1700 0.1000 0.0900 0.1200 -6.53%
  YoY % -11.11% -10.00% -41.18% 70.00% 11.11% -25.00% -
  Horiz. % 66.67% 75.00% 83.33% 141.67% 83.33% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 682,511
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.15 2.89 3.14 1.84 1.85 1.26 2.61 -12.76%
  YoY % -60.21% -7.96% 70.65% -0.54% 46.83% -51.72% -
  Horiz. % 44.06% 110.73% 120.31% 70.50% 70.88% 48.28% 100.00%
EPS -0.52 -0.28 -0.38 -0.37 -0.13 -1.09 -0.48 1.34%
  YoY % -85.71% 26.32% -2.70% -184.62% 88.07% -127.08% -
  Horiz. % 108.33% 58.33% 79.17% 77.08% 27.08% 227.08% 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 0.0753 0.0656 0.0608 0.0347 0.0187 0.0340 0.0379 12.12%
  YoY % 14.79% 7.89% 75.22% 85.56% -45.00% -10.29% -
  Horiz. % 198.68% 173.09% 160.42% 91.56% 49.34% 89.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0300 0.0450 0.0600 0.1200 0.1200 0.1000 0.1600 -
P/RPS 2.46 1.14 1.16 1.33 1.21 3.00 1.94 4.04%
  YoY % 115.79% -1.72% -12.78% 9.92% -59.67% 54.64% -
  Horiz. % 126.80% 58.76% 59.79% 68.56% 62.37% 154.64% 100.00%
P/EPS -5.44 -11.59 -9.62 -6.57 -17.39 -3.48 -10.46 -10.32%
  YoY % 53.06% -20.48% -46.42% 62.22% -399.71% 66.73% -
  Horiz. % 52.01% 110.80% 91.97% 62.81% 166.25% 33.27% 100.00%
EY -18.39 -8.63 -10.40 -15.21 -5.75 -28.70 -9.56 11.51%
  YoY % -113.09% 17.02% 31.62% -164.52% 79.97% -200.21% -
  Horiz. % 192.36% 90.27% 108.79% 159.10% 60.15% 300.21% 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 0.38 0.50 0.60 0.71 1.20 1.11 1.33 -18.84%
  YoY % -24.00% -16.67% -15.49% -40.83% 8.11% -16.54% -
  Horiz. % 28.57% 37.59% 45.11% 53.38% 90.23% 83.46% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 22/11/18 30/11/17 28/11/16 20/11/15 28/11/14 28/11/13 -
Price 0.0250 0.0400 0.0600 0.0800 0.0900 0.0850 0.1500 -
P/RPS 2.05 1.01 1.16 0.89 0.91 2.55 1.82 2.00%
  YoY % 102.97% -12.93% 30.34% -2.20% -64.31% 40.11% -
  Horiz. % 112.64% 55.49% 63.74% 48.90% 50.00% 140.11% 100.00%
P/EPS -4.53 -10.30 -9.62 -4.38 -13.04 -2.96 -9.80 -12.06%
  YoY % 56.02% -7.07% -119.63% 66.41% -340.54% 69.80% -
  Horiz. % 46.22% 105.10% 98.16% 44.69% 133.06% 30.20% 100.00%
EY -22.07 -9.71 -10.40 -22.82 -7.67 -33.76 -10.20 13.72%
  YoY % -127.29% 6.63% 54.43% -197.52% 77.28% -230.98% -
  Horiz. % 216.37% 95.20% 101.96% 223.73% 75.20% 330.98% 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 0.31 0.44 0.60 0.47 0.90 0.94 1.25 -20.73%
  YoY % -29.55% -26.67% 27.66% -47.78% -4.26% -24.80% -
  Horiz. % 24.80% 35.20% 48.00% 37.60% 72.00% 75.20% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers