Highlights

[MQTECH] YoY Quarter Result on 2010-09-30 [#3]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 19-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     53.15%    YoY -     40.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,486 4,401 7,035 9,151 7,171 12,465 17,181 -23.33%
  YoY % -20.79% -37.44% -23.12% 27.61% -42.47% -27.45% -
  Horiz. % 20.29% 25.62% 40.95% 53.26% 41.74% 72.55% 100.00%
PBT -4,521 -2,305 -468 1,324 903 1,449 2,262 -
  YoY % -96.14% -392.52% -135.35% 46.62% -37.68% -35.94% -
  Horiz. % -199.87% -101.90% -20.69% 58.53% 39.92% 64.06% 100.00%
Tax 0 0 0 -59 0 -30 4 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -850.00% -
  Horiz. % 0.00% 0.00% 0.00% -1,475.00% 0.00% -750.00% 100.00%
NP -4,521 -2,305 -468 1,265 903 1,419 2,266 -
  YoY % -96.14% -392.52% -137.00% 40.09% -36.36% -37.38% -
  Horiz. % -199.51% -101.72% -20.65% 55.83% 39.85% 62.62% 100.00%
NP to SH -4,415 -2,352 -468 1,265 903 1,419 2,266 -
  YoY % -87.71% -402.56% -137.00% 40.09% -36.36% -37.38% -
  Horiz. % -194.84% -103.80% -20.65% 55.83% 39.85% 62.62% 100.00%
Tax Rate - % - % - % 4.46 % - % 2.07 % -0.18 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,250.00% -
  Horiz. % 0.00% 0.00% 0.00% -2,477.78% 0.00% -1,150.00% 100.00%
Total Cost 8,007 6,706 7,503 7,886 6,268 11,046 14,915 -9.84%
  YoY % 19.40% -10.62% -4.86% 25.81% -43.26% -25.94% -
  Horiz. % 53.68% 44.96% 50.31% 52.87% 42.02% 74.06% 100.00%
Net Worth 26,358 51,743 53,820 55,199 50,938 52,640 46,159 -8.91%
  YoY % -49.06% -3.86% -2.50% 8.37% -3.23% 14.04% -
  Horiz. % 57.10% 112.10% 116.60% 119.59% 110.35% 114.04% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 26,358 51,743 53,820 55,199 50,938 52,640 46,159 -8.91%
  YoY % -49.06% -3.86% -2.50% 8.37% -3.23% 14.04% -
  Horiz. % 57.10% 112.10% 116.60% 119.59% 110.35% 114.04% 100.00%
NOSH 219,651 235,200 233,999 229,999 231,538 228,870 209,814 0.77%
  YoY % -6.61% 0.51% 1.74% -0.66% 1.17% 9.08% -
  Horiz. % 104.69% 112.10% 111.53% 109.62% 110.35% 109.08% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -129.69 % -52.37 % -6.65 % 13.82 % 12.59 % 11.38 % 13.19 % -
  YoY % -147.64% -687.52% -148.12% 9.77% 10.63% -13.72% -
  Horiz. % -983.24% -397.04% -50.42% 104.78% 95.45% 86.28% 100.00%
ROE -16.75 % -4.55 % -0.87 % 2.29 % 1.77 % 2.70 % 4.91 % -
  YoY % -268.13% -422.99% -137.99% 29.38% -34.44% -45.01% -
  Horiz. % -341.14% -92.67% -17.72% 46.64% 36.05% 54.99% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.59 1.87 3.01 3.98 3.10 5.45 8.19 -23.89%
  YoY % -14.97% -37.87% -24.37% 28.39% -43.12% -33.46% -
  Horiz. % 19.41% 22.83% 36.75% 48.60% 37.85% 66.54% 100.00%
EPS -2.01 -1.00 -0.20 0.55 0.39 0.62 1.08 -
  YoY % -101.00% -400.00% -136.36% 41.03% -37.10% -42.59% -
  Horiz. % -186.11% -92.59% -18.52% 50.93% 36.11% 57.41% 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 0.1200 0.2200 0.2300 0.2400 0.2200 0.2300 0.2200 -9.60%
  YoY % -45.45% -4.35% -4.17% 9.09% -4.35% 4.55% -
  Horiz. % 54.55% 100.00% 104.55% 109.09% 100.00% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 682,511
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.51 0.64 1.03 1.34 1.05 1.83 2.52 -23.36%
  YoY % -20.31% -37.86% -23.13% 27.62% -42.62% -27.38% -
  Horiz. % 20.24% 25.40% 40.87% 53.17% 41.67% 72.62% 100.00%
EPS -0.65 -0.34 -0.07 0.19 0.13 0.21 0.33 -
  YoY % -91.18% -385.71% -136.84% 46.15% -38.10% -36.36% -
  Horiz. % -196.97% -103.03% -21.21% 57.58% 39.39% 63.64% 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 0.0386 0.0758 0.0789 0.0809 0.0746 0.0771 0.0676 -8.91%
  YoY % -49.08% -3.93% -2.47% 8.45% -3.24% 14.05% -
  Horiz. % 57.10% 112.13% 116.72% 119.67% 110.36% 114.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.1600 0.1000 0.0700 0.1100 0.1000 0.1200 0.2400 -
P/RPS 10.08 5.34 2.33 2.76 3.23 2.20 2.93 22.84%
  YoY % 88.76% 129.18% -15.58% -14.55% 46.82% -24.91% -
  Horiz. % 344.03% 182.25% 79.52% 94.20% 110.24% 75.09% 100.00%
P/EPS -7.96 -10.00 -35.00 20.00 25.64 19.35 22.22 -
  YoY % 20.40% 71.43% -275.00% -22.00% 32.51% -12.92% -
  Horiz. % -35.82% -45.00% -157.52% 90.01% 115.39% 87.08% 100.00%
EY -12.56 -10.00 -2.86 5.00 3.90 5.17 4.50 -
  YoY % -25.60% -249.65% -157.20% 28.21% -24.56% 14.89% -
  Horiz. % -279.11% -222.22% -63.56% 111.11% 86.67% 114.89% 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 1.33 0.45 0.30 0.46 0.45 0.52 1.09 3.37%
  YoY % 195.56% 50.00% -34.78% 2.22% -13.46% -52.29% -
  Horiz. % 122.02% 41.28% 27.52% 42.20% 41.28% 47.71% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 22/11/12 23/11/11 19/11/10 25/11/09 26/11/08 22/11/07 -
Price 0.1500 0.1200 0.0900 0.1200 0.1300 0.0800 0.2200 -
P/RPS 9.45 6.41 2.99 3.02 4.20 1.47 2.69 23.27%
  YoY % 47.43% 114.38% -0.99% -28.10% 185.71% -45.35% -
  Horiz. % 351.30% 238.29% 111.15% 112.27% 156.13% 54.65% 100.00%
P/EPS -7.46 -12.00 -45.00 21.82 33.33 12.90 20.37 -
  YoY % 37.83% 73.33% -306.23% -34.53% 158.37% -36.67% -
  Horiz. % -36.62% -58.91% -220.91% 107.12% 163.62% 63.33% 100.00%
EY -13.40 -8.33 -2.22 4.58 3.00 7.75 4.91 -
  YoY % -60.86% -275.23% -148.47% 52.67% -61.29% 57.84% -
  Horiz. % -272.91% -169.65% -45.21% 93.28% 61.10% 157.84% 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 1.25 0.55 0.39 0.50 0.59 0.35 1.00 3.79%
  YoY % 127.27% 41.03% -22.00% -15.25% 68.57% -65.00% -
  Horiz. % 125.00% 55.00% 39.00% 50.00% 59.00% 35.00% 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.
 


 

253  325  542  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers