Highlights

[MQTECH] YoY Quarter Result on 2013-09-30 [#3]


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,821 3,486 3,326 3,486 4,401 7,035 9,151 -10.12%
  YoY % 38.30% 4.81% -4.59% -20.79% -37.44% -23.12% -
  Horiz. % 52.68% 38.09% 36.35% 38.09% 48.09% 76.88% 100.00%
PBT -1,075 -838 -3,417 -4,521 -2,305 -468 1,324 -
  YoY % -28.28% 75.48% 24.42% -96.14% -392.52% -135.35% -
  Horiz. % -81.19% -63.29% -258.08% -341.47% -174.09% -35.35% 100.00%
Tax 0 0 1 0 0 0 -59 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -1.69% -0.00% -0.00% -0.00% 100.00%
NP -1,075 -838 -3,416 -4,521 -2,305 -468 1,265 -
  YoY % -28.28% 75.47% 24.44% -96.14% -392.52% -137.00% -
  Horiz. % -84.98% -66.25% -270.04% -357.39% -182.21% -37.00% 100.00%
NP to SH -935 -339 -3,795 -4,415 -2,352 -468 1,265 -
  YoY % -175.81% 91.07% 14.04% -87.71% -402.56% -137.00% -
  Horiz. % -73.91% -26.80% -300.00% -349.01% -185.93% -37.00% 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% 0.00% 100.00%
Total Cost 5,896 4,324 6,742 8,007 6,706 7,503 7,886 -4.73%
  YoY % 36.36% -35.86% -15.80% 19.40% -10.62% -4.86% -
  Horiz. % 74.77% 54.83% 85.49% 101.53% 85.04% 95.14% 100.00%
Net Worth 23,713 10,272 25,300 26,358 51,743 53,820 55,199 -13.12%
  YoY % 130.84% -59.40% -4.01% -49.06% -3.86% -2.50% -
  Horiz. % 42.96% 18.61% 45.83% 47.75% 93.74% 97.50% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 23,713 10,272 25,300 26,358 51,743 53,820 55,199 -13.12%
  YoY % 130.84% -59.40% -4.01% -49.06% -3.86% -2.50% -
  Horiz. % 42.96% 18.61% 45.83% 47.75% 93.74% 97.50% 100.00%
NOSH 139,490 102,727 281,111 219,651 235,200 233,999 229,999 -7.99%
  YoY % 35.79% -63.46% 27.98% -6.61% 0.51% 1.74% -
  Horiz. % 60.65% 44.66% 122.22% 95.50% 102.26% 101.74% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -22.30 % -24.04 % -102.71 % -129.69 % -52.37 % -6.65 % 13.82 % -
  YoY % 7.24% 76.59% 20.80% -147.64% -687.52% -148.12% -
  Horiz. % -161.36% -173.95% -743.20% -938.42% -378.94% -48.12% 100.00%
ROE -3.94 % -3.30 % -15.00 % -16.75 % -4.55 % -0.87 % 2.29 % -
  YoY % -19.39% 78.00% 10.45% -268.13% -422.99% -137.99% -
  Horiz. % -172.05% -144.10% -655.02% -731.44% -198.69% -37.99% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.46 3.39 1.18 1.59 1.87 3.01 3.98 -2.30%
  YoY % 2.06% 187.29% -25.79% -14.97% -37.87% -24.37% -
  Horiz. % 86.93% 85.18% 29.65% 39.95% 46.98% 75.63% 100.00%
EPS -0.77 -0.33 -1.35 -2.01 -1.00 -0.20 0.55 -
  YoY % -133.33% 75.56% 32.84% -101.00% -400.00% -136.36% -
  Horiz. % -140.00% -60.00% -245.45% -365.45% -181.82% -36.36% 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 0.1700 0.1000 0.0900 0.1200 0.2200 0.2300 0.2400 -5.58%
  YoY % 70.00% 11.11% -25.00% -45.45% -4.35% -4.17% -
  Horiz. % 70.83% 41.67% 37.50% 50.00% 91.67% 95.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 877,676
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.55 0.40 0.38 0.40 0.50 0.80 1.04 -10.06%
  YoY % 37.50% 5.26% -5.00% -20.00% -37.50% -23.08% -
  Horiz. % 52.88% 38.46% 36.54% 38.46% 48.08% 76.92% 100.00%
EPS -0.11 -0.04 -0.43 -0.50 -0.27 -0.05 0.14 -
  YoY % -175.00% 90.70% 14.00% -85.19% -440.00% -135.71% -
  Horiz. % -78.57% -28.57% -307.14% -357.14% -192.86% -35.71% 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 0.0270 0.0117 0.0288 0.0300 0.0590 0.0613 0.0629 -13.14%
  YoY % 130.77% -59.38% -4.00% -49.15% -3.75% -2.54% -
  Horiz. % 42.93% 18.60% 45.79% 47.69% 93.80% 97.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.1200 0.1200 0.1000 0.1600 0.1000 0.0700 0.1100 -
P/RPS 3.47 3.54 8.45 10.08 5.34 2.33 2.76 3.89%
  YoY % -1.98% -58.11% -16.17% 88.76% 129.18% -15.58% -
  Horiz. % 125.72% 128.26% 306.16% 365.22% 193.48% 84.42% 100.00%
P/EPS -17.90 -36.36 -7.41 -7.96 -10.00 -35.00 20.00 -
  YoY % 50.77% -390.69% 6.91% 20.40% 71.43% -275.00% -
  Horiz. % -89.50% -181.80% -37.05% -39.80% -50.00% -175.00% 100.00%
EY -5.59 -2.75 -13.50 -12.56 -10.00 -2.86 5.00 -
  YoY % -103.27% 79.63% -7.48% -25.60% -249.65% -157.20% -
  Horiz. % -111.80% -55.00% -270.00% -251.20% -200.00% -57.20% 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 0.71 1.20 1.11 1.33 0.45 0.30 0.46 7.49%
  YoY % -40.83% 8.11% -16.54% 195.56% 50.00% -34.78% -
  Horiz. % 154.35% 260.87% 241.30% 289.13% 97.83% 65.22% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 20/11/15 28/11/14 28/11/13 22/11/12 23/11/11 19/11/10 -
Price 0.0800 0.0900 0.0850 0.1500 0.1200 0.0900 0.1200 -
P/RPS 2.31 2.65 7.18 9.45 6.41 2.99 3.02 -4.36%
  YoY % -12.83% -63.09% -24.02% 47.43% 114.38% -0.99% -
  Horiz. % 76.49% 87.75% 237.75% 312.91% 212.25% 99.01% 100.00%
P/EPS -11.93 -27.27 -6.30 -7.46 -12.00 -45.00 21.82 -
  YoY % 56.25% -332.86% 15.55% 37.83% 73.33% -306.23% -
  Horiz. % -54.67% -124.98% -28.87% -34.19% -55.00% -206.23% 100.00%
EY -8.38 -3.67 -15.88 -13.40 -8.33 -2.22 4.58 -
  YoY % -128.34% 76.89% -18.51% -60.86% -275.23% -148.47% -
  Horiz. % -182.97% -80.13% -346.72% -292.58% -181.88% -48.47% 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 0.47 0.90 0.94 1.25 0.55 0.39 0.50 -1.03%
  YoY % -47.78% -4.26% -24.80% 127.27% 41.03% -22.00% -
  Horiz. % 94.00% 180.00% 188.00% 250.00% 110.00% 78.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

272  266  575  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.09 
 HSI-CI2 0.335-0.005 
 SAPNRG 0.050.00 
 EDUSPEC 0.0150.00 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 FOCUS-WD 0.0050.00 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS