[MQTECH] YoY Cumulative Quarter Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 7,839 6,660 6,684 3,730 5,096 2,782 7,005 1.74% YoY % 17.70% -0.36% 79.20% -26.81% 83.18% -60.29% - Horiz. % 111.91% 95.07% 95.42% 53.25% 72.75% 39.71% 100.00%
PBT -3,544 158 -466 -1,800 10 -3,171 1,087 - YoY % -2,343.04% 133.91% 74.11% -18,100.00% 100.32% -391.72% - Horiz. % -326.03% 14.54% -42.87% -165.59% 0.92% -291.72% 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 -3,544 158 -466 -1,800 10 -3,171 1,087 - YoY % -2,343.04% 133.91% 74.11% -18,100.00% 100.32% -391.72% - Horiz. % -326.03% 14.54% -42.87% -165.59% 0.92% -291.72% 100.00%
NP to SH -3,544 135 -392 -2,188 518 -3,139 1,329 - YoY % -2,725.19% 134.44% 82.08% -522.39% 116.50% -336.19% - Horiz. % -266.67% 10.16% -29.50% -164.64% 38.98% -236.19% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 11,383 6,502 7,150 5,530 5,086 5,953 5,918 10.58% YoY % 75.07% -9.06% 29.29% 8.73% -14.56% 0.59% - Horiz. % 192.35% 109.87% 120.82% 93.44% 85.94% 100.59% 100.00%
Net Worth 51,382 41,476 45,624 25,108 24,617 19,755 37,971 4.76% YoY % 23.88% -9.09% 81.71% 1.99% 24.61% -47.97% - Horiz. % 135.32% 109.23% 120.15% 66.12% 64.83% 52.03% 100.00%
Dividend 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 51,382 41,476 45,624 25,108 24,617 19,755 37,971 4.76% YoY % 23.88% -9.09% 81.71% 1.99% 24.61% -47.97% - Horiz. % 135.32% 109.23% 120.15% 66.12% 64.83% 52.03% 100.00%
NOSH 642,283 414,765 414,765 278,980 246,173 219,510 271,224 14.17% YoY % 54.85% -0.00% 48.67% 13.33% 12.15% -19.07% - Horiz. % 236.81% 152.92% 152.92% 102.86% 90.76% 80.93% 100.00%
Ratio Analysis 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -45.21 % 2.37 % -6.97 % -48.26 % 0.20 % -113.98 % 15.52 % - YoY % -2,007.59% 134.00% 85.56% -24,230.00% 100.18% -834.41% - Horiz. % -291.30% 15.27% -44.91% -310.95% 1.29% -734.41% 100.00%
ROE -6.90 % 0.33 % -0.86 % -8.71 % 2.10 % -15.89 % 3.50 % - YoY % -2,190.91% 138.37% 90.13% -514.76% 113.22% -554.00% - Horiz. % -197.14% 9.43% -24.57% -248.86% 60.00% -454.00% 100.00%
Per Share 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.22 1.61 1.61 1.34 2.07 1.27 2.58 -10.88% YoY % -24.22% 0.00% 20.15% -35.27% 62.99% -50.78% - Horiz. % 47.29% 62.40% 62.40% 51.94% 80.23% 49.22% 100.00%
EPS -0.56 0.04 -0.11 -0.65 0.00 -1.43 0.49 - YoY % -1,500.00% 136.36% 83.08% 0.00% 0.00% -391.84% - Horiz. % -114.29% 8.16% -22.45% -132.65% 0.00% -291.84% 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 0.1000 0.1100 0.0900 0.1000 0.0900 0.1400 -8.24% YoY % -20.00% -9.09% 22.22% -10.00% 11.11% -35.71% - Horiz. % 57.14% 71.43% 78.57% 64.29% 71.43% 64.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 877,676 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.89 0.76 0.76 0.42 0.58 0.32 0.80 1.65% YoY % 17.11% 0.00% 80.95% -27.59% 81.25% -60.00% - Horiz. % 111.25% 95.00% 95.00% 52.50% 72.50% 40.00% 100.00%
EPS -0.40 0.02 -0.04 -0.25 0.06 -0.36 0.15 - YoY % -2,100.00% 150.00% 84.00% -516.67% 116.67% -340.00% - Horiz. % -266.67% 13.33% -26.67% -166.67% 40.00% -240.00% 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 0.0585 0.0473 0.0520 0.0286 0.0280 0.0225 0.0433 4.73% YoY % 23.68% -9.04% 81.82% 2.14% 24.44% -48.04% - Horiz. % 135.10% 109.24% 120.09% 66.05% 64.67% 51.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0300 0.0500 0.0500 0.0800 0.1650 0.1150 0.1000 -
P/RPS 2.46 3.11 3.10 5.98 7.97 9.07 3.87 -6.73% YoY % -20.90% 0.32% -48.16% -24.97% -12.13% 134.37% - Horiz. % 63.57% 80.36% 80.10% 154.52% 205.94% 234.37% 100.00%
P/EPS -5.44 153.62 -52.90 -10.20 78.41 -8.04 20.41 - YoY % -103.54% 390.40% -418.63% -113.01% 1,075.25% -139.39% - Horiz. % -26.65% 752.67% -259.19% -49.98% 384.17% -39.39% 100.00%
EY -18.39 0.65 -1.89 -9.80 1.28 -12.43 4.90 - YoY % -2,929.23% 134.39% 80.71% -865.62% 110.30% -353.67% - Horiz. % -375.31% 13.27% -38.57% -200.00% 26.12% -253.67% 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 0.45 0.89 1.65 1.28 0.71 -9.16% YoY % -24.00% 11.11% -49.44% -46.06% 28.91% 80.28% - Horiz. % 53.52% 70.42% 63.38% 125.35% 232.39% 180.28% 100.00%
Price Multiplier on Announcement Date 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 30/05/18 31/05/17 25/05/16 19/05/15 23/05/14 13/05/13 -
Price 0.0250 0.0550 0.0450 0.0750 0.1300 0.1150 0.0850 -
P/RPS 2.05 3.43 2.79 5.61 6.28 9.07 3.29 -7.01% YoY % -40.23% 22.94% -50.27% -10.67% -30.76% 175.68% - Horiz. % 62.31% 104.26% 84.80% 170.52% 190.88% 275.68% 100.00%
P/EPS -4.53 168.98 -47.61 -9.56 61.78 -8.04 17.35 - YoY % -102.68% 454.93% -398.01% -115.47% 868.41% -146.34% - Horiz. % -26.11% 973.95% -274.41% -55.10% 356.08% -46.34% 100.00%
EY -22.07 0.59 -2.10 -10.46 1.62 -12.43 5.76 - YoY % -3,840.68% 128.10% 79.92% -745.68% 113.03% -315.80% - Horiz. % -383.16% 10.24% -36.46% -181.60% 28.12% -215.80% 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 0.55 0.41 0.83 1.30 1.28 0.61 -9.88% YoY % -43.64% 34.15% -50.60% -36.15% 1.56% 109.84% - Horiz. % 50.82% 90.16% 67.21% 136.07% 213.11% 209.84% 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.
Comment
MQ-Q3 2019 Results.pdf 
