Highlights

[MQTECH] YoY Quarter Result on 2012-09-30 [#3]


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,486 3,326 3,486 4,401 7,035 9,151 7,171 -11.32%
  YoY % 4.81% -4.59% -20.79% -37.44% -23.12% 27.61% -
  Horiz. % 48.61% 46.38% 48.61% 61.37% 98.10% 127.61% 100.00%
PBT -838 -3,417 -4,521 -2,305 -468 1,324 903 -
  YoY % 75.48% 24.42% -96.14% -392.52% -135.35% 46.62% -
  Horiz. % -92.80% -378.41% -500.66% -255.26% -51.83% 146.62% 100.00%
Tax 0 1 0 0 0 -59 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -1.69% -0.00% -0.00% -0.00% 100.00% -
NP -838 -3,416 -4,521 -2,305 -468 1,265 903 -
  YoY % 75.47% 24.44% -96.14% -392.52% -137.00% 40.09% -
  Horiz. % -92.80% -378.29% -500.66% -255.26% -51.83% 140.09% 100.00%
NP to SH -339 -3,795 -4,415 -2,352 -468 1,265 903 -
  YoY % 91.07% 14.04% -87.71% -402.56% -137.00% 40.09% -
  Horiz. % -37.54% -420.27% -488.93% -260.47% -51.83% 140.09% 100.00%
Tax Rate - % - % - % - % - % 4.46 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 4,324 6,742 8,007 6,706 7,503 7,886 6,268 -6.00%
  YoY % -35.86% -15.80% 19.40% -10.62% -4.86% 25.81% -
  Horiz. % 68.99% 107.56% 127.74% 106.99% 119.70% 125.81% 100.00%
Net Worth 10,272 25,300 26,358 51,743 53,820 55,199 50,938 -23.41%
  YoY % -59.40% -4.01% -49.06% -3.86% -2.50% 8.37% -
  Horiz. % 20.17% 49.67% 51.75% 101.58% 105.66% 108.37% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 10,272 25,300 26,358 51,743 53,820 55,199 50,938 -23.41%
  YoY % -59.40% -4.01% -49.06% -3.86% -2.50% 8.37% -
  Horiz. % 20.17% 49.67% 51.75% 101.58% 105.66% 108.37% 100.00%
NOSH 102,727 281,111 219,651 235,200 233,999 229,999 231,538 -12.66%
  YoY % -63.46% 27.98% -6.61% 0.51% 1.74% -0.66% -
  Horiz. % 44.37% 121.41% 94.87% 101.58% 101.06% 99.34% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -24.04 % -102.71 % -129.69 % -52.37 % -6.65 % 13.82 % 12.59 % -
  YoY % 76.59% 20.80% -147.64% -687.52% -148.12% 9.77% -
  Horiz. % -190.95% -815.81% -1,030.10% -415.97% -52.82% 109.77% 100.00%
ROE -3.30 % -15.00 % -16.75 % -4.55 % -0.87 % 2.29 % 1.77 % -
  YoY % 78.00% 10.45% -268.13% -422.99% -137.99% 29.38% -
  Horiz. % -186.44% -847.46% -946.33% -257.06% -49.15% 129.38% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.39 1.18 1.59 1.87 3.01 3.98 3.10 1.50%
  YoY % 187.29% -25.79% -14.97% -37.87% -24.37% 28.39% -
  Horiz. % 109.35% 38.06% 51.29% 60.32% 97.10% 128.39% 100.00%
EPS -0.33 -1.35 -2.01 -1.00 -0.20 0.55 0.39 -
  YoY % 75.56% 32.84% -101.00% -400.00% -136.36% 41.03% -
  Horiz. % -84.62% -346.15% -515.38% -256.41% -51.28% 141.03% 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 0.1000 0.0900 0.1200 0.2200 0.2300 0.2400 0.2200 -12.31%
  YoY % 11.11% -25.00% -45.45% -4.35% -4.17% 9.09% -
  Horiz. % 45.45% 40.91% 54.55% 100.00% 104.55% 109.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.54 0.52 0.54 0.69 1.10 1.42 1.12 -11.44%
  YoY % 3.85% -3.70% -21.74% -37.27% -22.54% 26.79% -
  Horiz. % 48.21% 46.43% 48.21% 61.61% 98.21% 126.79% 100.00%
EPS -0.05 -0.59 -0.69 -0.37 -0.07 0.20 0.14 -
  YoY % 91.53% 14.49% -86.49% -428.57% -135.00% 42.86% -
  Horiz. % -35.71% -421.43% -492.86% -264.29% -50.00% 142.86% 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 0.0160 0.0394 0.0410 0.0806 0.0838 0.0859 0.0793 -23.41%
  YoY % -59.39% -3.90% -49.13% -3.82% -2.44% 8.32% -
  Horiz. % 20.18% 49.68% 51.70% 101.64% 105.67% 108.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1200 0.1000 0.1600 0.1000 0.0700 0.1100 0.1000 -
P/RPS 3.54 8.45 10.08 5.34 2.33 2.76 3.23 1.54%
  YoY % -58.11% -16.17% 88.76% 129.18% -15.58% -14.55% -
  Horiz. % 109.60% 261.61% 312.07% 165.33% 72.14% 85.45% 100.00%
P/EPS -36.36 -7.41 -7.96 -10.00 -35.00 20.00 25.64 -
  YoY % -390.69% 6.91% 20.40% 71.43% -275.00% -22.00% -
  Horiz. % -141.81% -28.90% -31.05% -39.00% -136.51% 78.00% 100.00%
EY -2.75 -13.50 -12.56 -10.00 -2.86 5.00 3.90 -
  YoY % 79.63% -7.48% -25.60% -249.65% -157.20% 28.21% -
  Horiz. % -70.51% -346.15% -322.05% -256.41% -73.33% 128.21% 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 1.20 1.11 1.33 0.45 0.30 0.46 0.45 17.75%
  YoY % 8.11% -16.54% 195.56% 50.00% -34.78% 2.22% -
  Horiz. % 266.67% 246.67% 295.56% 100.00% 66.67% 102.22% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 28/11/14 28/11/13 22/11/12 23/11/11 19/11/10 25/11/09 -
Price 0.0900 0.0850 0.1500 0.1200 0.0900 0.1200 0.1300 -
P/RPS 2.65 7.18 9.45 6.41 2.99 3.02 4.20 -7.39%
  YoY % -63.09% -24.02% 47.43% 114.38% -0.99% -28.10% -
  Horiz. % 63.10% 170.95% 225.00% 152.62% 71.19% 71.90% 100.00%
P/EPS -27.27 -6.30 -7.46 -12.00 -45.00 21.82 33.33 -
  YoY % -332.86% 15.55% 37.83% 73.33% -306.23% -34.53% -
  Horiz. % -81.82% -18.90% -22.38% -36.00% -135.01% 65.47% 100.00%
EY -3.67 -15.88 -13.40 -8.33 -2.22 4.58 3.00 -
  YoY % 76.89% -18.51% -60.86% -275.23% -148.47% 52.67% -
  Horiz. % -122.33% -529.33% -446.67% -277.67% -74.00% 152.67% 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 0.90 0.94 1.25 0.55 0.39 0.50 0.59 7.29%
  YoY % -4.26% -24.80% 127.27% 41.03% -22.00% -15.25% -
  Horiz. % 152.54% 159.32% 211.86% 93.22% 66.10% 84.75% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers