Highlights

[MQTECH] YoY Quarter Result on 2009-09-30 [#3]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     10.66%    YoY -     -36.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,401 7,035 9,151 7,171 12,465 17,181 13,319 -16.84%
  YoY % -37.44% -23.12% 27.61% -42.47% -27.45% 29.00% -
  Horiz. % 33.04% 52.82% 68.71% 53.84% 93.59% 129.00% 100.00%
PBT -2,305 -468 1,324 903 1,449 2,262 2,170 -
  YoY % -392.52% -135.35% 46.62% -37.68% -35.94% 4.24% -
  Horiz. % -106.22% -21.57% 61.01% 41.61% 66.77% 104.24% 100.00%
Tax 0 0 -59 0 -30 4 -275 -
  YoY % 0.00% 0.00% 0.00% 0.00% -850.00% 101.45% -
  Horiz. % -0.00% -0.00% 21.45% -0.00% 10.91% -1.45% 100.00%
NP -2,305 -468 1,265 903 1,419 2,266 1,895 -
  YoY % -392.52% -137.00% 40.09% -36.36% -37.38% 19.58% -
  Horiz. % -121.64% -24.70% 66.75% 47.65% 74.88% 119.58% 100.00%
NP to SH -2,352 -468 1,265 903 1,419 2,266 1,895 -
  YoY % -402.56% -137.00% 40.09% -36.36% -37.38% 19.58% -
  Horiz. % -124.12% -24.70% 66.75% 47.65% 74.88% 119.58% 100.00%
Tax Rate - % - % 4.46 % - % 2.07 % -0.18 % 12.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,250.00% -101.42% -
  Horiz. % 0.00% 0.00% 35.20% 0.00% 16.34% -1.42% 100.00%
Total Cost 6,706 7,503 7,886 6,268 11,046 14,915 11,424 -8.49%
  YoY % -10.62% -4.86% 25.81% -43.26% -25.94% 30.56% -
  Horiz. % 58.70% 65.68% 69.03% 54.87% 96.69% 130.56% 100.00%
Net Worth 51,743 53,820 55,199 50,938 52,640 46,159 33,306 7.61%
  YoY % -3.86% -2.50% 8.37% -3.23% 14.04% 38.59% -
  Horiz. % 155.36% 161.59% 165.74% 152.94% 158.05% 138.59% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 51,743 53,820 55,199 50,938 52,640 46,159 33,306 7.61%
  YoY % -3.86% -2.50% 8.37% -3.23% 14.04% 38.59% -
  Horiz. % 155.36% 161.59% 165.74% 152.94% 158.05% 138.59% 100.00%
NOSH 235,200 233,999 229,999 231,538 228,870 209,814 114,848 12.68%
  YoY % 0.51% 1.74% -0.66% 1.17% 9.08% 82.69% -
  Horiz. % 204.79% 203.75% 200.26% 201.60% 199.28% 182.69% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -52.37 % -6.65 % 13.82 % 12.59 % 11.38 % 13.19 % 14.23 % -
  YoY % -687.52% -148.12% 9.77% 10.63% -13.72% -7.31% -
  Horiz. % -368.03% -46.73% 97.12% 88.48% 79.97% 92.69% 100.00%
ROE -4.55 % -0.87 % 2.29 % 1.77 % 2.70 % 4.91 % 5.69 % -
  YoY % -422.99% -137.99% 29.38% -34.44% -45.01% -13.71% -
  Horiz. % -79.96% -15.29% 40.25% 31.11% 47.45% 86.29% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.87 3.01 3.98 3.10 5.45 8.19 11.60 -26.21%
  YoY % -37.87% -24.37% 28.39% -43.12% -33.46% -29.40% -
  Horiz. % 16.12% 25.95% 34.31% 26.72% 46.98% 70.60% 100.00%
EPS -1.00 -0.20 0.55 0.39 0.62 1.08 1.65 -
  YoY % -400.00% -136.36% 41.03% -37.10% -42.59% -34.55% -
  Horiz. % -60.61% -12.12% 33.33% 23.64% 37.58% 65.45% 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 0.2300 0.2400 0.2200 0.2300 0.2200 0.2900 -4.50%
  YoY % -4.35% -4.17% 9.09% -4.35% 4.55% -24.14% -
  Horiz. % 75.86% 79.31% 82.76% 75.86% 79.31% 75.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.69 1.10 1.42 1.12 1.94 2.67 2.07 -16.72%
  YoY % -37.27% -22.54% 26.79% -42.27% -27.34% 28.99% -
  Horiz. % 33.33% 53.14% 68.60% 54.11% 93.72% 128.99% 100.00%
EPS -0.37 -0.07 0.20 0.14 0.22 0.35 0.30 -
  YoY % -428.57% -135.00% 42.86% -36.36% -37.14% 16.67% -
  Horiz. % -123.33% -23.33% 66.67% 46.67% 73.33% 116.67% 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 0.0806 0.0838 0.0859 0.0793 0.0820 0.0719 0.0519 7.60%
  YoY % -3.82% -2.44% 8.32% -3.29% 14.05% 38.54% -
  Horiz. % 155.30% 161.46% 165.51% 152.79% 158.00% 138.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.1000 0.0700 0.1100 0.1000 0.1200 0.2400 0.4100 -
P/RPS 5.34 2.33 2.76 3.23 2.20 2.93 3.54 7.09%
  YoY % 129.18% -15.58% -14.55% 46.82% -24.91% -17.23% -
  Horiz. % 150.85% 65.82% 77.97% 91.24% 62.15% 82.77% 100.00%
P/EPS -10.00 -35.00 20.00 25.64 19.35 22.22 24.85 -
  YoY % 71.43% -275.00% -22.00% 32.51% -12.92% -10.58% -
  Horiz. % -40.24% -140.85% 80.48% 103.18% 77.87% 89.42% 100.00%
EY -10.00 -2.86 5.00 3.90 5.17 4.50 4.02 -
  YoY % -249.65% -157.20% 28.21% -24.56% 14.89% 11.94% -
  Horiz. % -248.76% -71.14% 124.38% 97.01% 128.61% 111.94% 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 0.30 0.46 0.45 0.52 1.09 1.41 -17.32%
  YoY % 50.00% -34.78% 2.22% -13.46% -52.29% -22.70% -
  Horiz. % 31.91% 21.28% 32.62% 31.91% 36.88% 77.30% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 19/11/10 25/11/09 26/11/08 22/11/07 17/11/06 -
Price 0.1200 0.0900 0.1200 0.1300 0.0800 0.2200 0.4400 -
P/RPS 6.41 2.99 3.02 4.20 1.47 2.69 3.79 9.14%
  YoY % 114.38% -0.99% -28.10% 185.71% -45.35% -29.02% -
  Horiz. % 169.13% 78.89% 79.68% 110.82% 38.79% 70.98% 100.00%
P/EPS -12.00 -45.00 21.82 33.33 12.90 20.37 26.67 -
  YoY % 73.33% -306.23% -34.53% 158.37% -36.67% -23.62% -
  Horiz. % -44.99% -168.73% 81.81% 124.97% 48.37% 76.38% 100.00%
EY -8.33 -2.22 4.58 3.00 7.75 4.91 3.75 -
  YoY % -275.23% -148.47% 52.67% -61.29% 57.84% 30.93% -
  Horiz. % -222.13% -59.20% 122.13% 80.00% 206.67% 130.93% 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 0.39 0.50 0.59 0.35 1.00 1.52 -15.57%
  YoY % 41.03% -22.00% -15.25% 68.57% -65.00% -34.21% -
  Horiz. % 36.18% 25.66% 32.89% 38.82% 23.03% 65.79% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers