Highlights

[MQTECH] YoY Quarter Result on 2009-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     14.84%    YoY -     265.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,437 8,193 9,386 9,799 12,691 14,026 17,385 -20.34%
  YoY % -45.84% -12.71% -4.21% -22.79% -9.52% -19.32% -
  Horiz. % 25.52% 47.13% 53.99% 56.36% 73.00% 80.68% 100.00%
PBT -18,200 -1,305 -48 1,206 20 1,751 1,925 -
  YoY % -1,294.64% -2,618.75% -103.98% 5,930.00% -98.86% -9.04% -
  Horiz. % -945.45% -67.79% -2.49% 62.65% 1.04% 90.96% 100.00%
Tax 148 -9 554 -169 -648 -25 20 39.55%
  YoY % 1,744.44% -101.62% 427.81% 73.92% -2,492.00% -225.00% -
  Horiz. % 740.00% -45.00% 2,770.00% -845.00% -3,240.00% -125.00% 100.00%
NP -18,052 -1,314 506 1,037 -628 1,726 1,945 -
  YoY % -1,273.82% -359.68% -51.21% 265.13% -136.38% -11.26% -
  Horiz. % -928.12% -67.56% 26.02% 53.32% -32.29% 88.74% 100.00%
NP to SH -18,036 -1,457 506 1,037 -628 1,726 1,945 -
  YoY % -1,137.89% -387.94% -51.21% 265.13% -136.38% -11.26% -
  Horiz. % -927.30% -74.91% 26.02% 53.32% -32.29% 88.74% 100.00%
Tax Rate - % - % - % 14.01 % 3,240.00 % 1.43 % -1.04 % -
  YoY % 0.00% 0.00% 0.00% -99.57% 226,473.44% 237.50% -
  Horiz. % 0.00% 0.00% 0.00% -1,347.12% -311,538.47% -137.50% 100.00%
Total Cost 22,489 9,507 8,880 8,762 13,319 12,300 15,440 6.46%
  YoY % 136.55% 7.06% 1.35% -34.21% 8.28% -20.34% -
  Horiz. % 145.65% 61.57% 57.51% 56.75% 86.26% 79.66% 100.00%
Net Worth 31,527 50,410 55,199 53,002 53,496 50,629 34,663 -1.57%
  YoY % -37.46% -8.68% 4.15% -0.92% 5.66% 46.06% -
  Horiz. % 90.95% 145.43% 159.25% 152.91% 154.33% 146.06% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,155 -
  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%
Div Payout % - % - % - % - % - % - % 59.41 % -
  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%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 31,527 50,410 55,199 53,002 53,496 50,629 34,663 -1.57%
  YoY % -37.46% -8.68% 4.15% -0.92% 5.66% 46.06% -
  Horiz. % 90.95% 145.43% 159.25% 152.91% 154.33% 146.06% 100.00%
NOSH 225,193 229,137 230,000 230,444 232,592 230,133 192,574 2.64%
  YoY % -1.72% -0.37% -0.19% -0.92% 1.07% 19.50% -
  Horiz. % 116.94% 118.99% 119.43% 119.67% 120.78% 119.50% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -406.85 % -16.04 % 5.39 % 10.58 % -4.95 % 12.31 % 11.19 % -
  YoY % -2,436.47% -397.59% -49.05% 313.74% -140.21% 10.01% -
  Horiz. % -3,635.84% -143.34% 48.17% 94.55% -44.24% 110.01% 100.00%
ROE -57.21 % -2.89 % 0.92 % 1.96 % -1.17 % 3.41 % 5.61 % -
  YoY % -1,879.58% -414.13% -53.06% 267.52% -134.31% -39.22% -
  Horiz. % -1,019.79% -51.52% 16.40% 34.94% -20.86% 60.78% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.97 3.58 4.08 4.25 5.46 6.09 9.03 -22.39%
  YoY % -44.97% -12.25% -4.00% -22.16% -10.34% -32.56% -
  Horiz. % 21.82% 39.65% 45.18% 47.07% 60.47% 67.44% 100.00%
EPS -8.00 -0.57 0.22 0.45 -0.27 0.75 1.01 -
  YoY % -1,303.51% -359.09% -51.11% 266.67% -136.00% -25.74% -
  Horiz. % -792.08% -56.44% 21.78% 44.55% -26.73% 74.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
  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%
NAPS 0.1400 0.2200 0.2400 0.2300 0.2300 0.2200 0.1800 -4.10%
  YoY % -36.36% -8.33% 4.35% 0.00% 4.55% 22.22% -
  Horiz. % 77.78% 122.22% 133.33% 127.78% 127.78% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.69 1.28 1.46 1.53 1.98 2.18 2.71 -20.37%
  YoY % -46.09% -12.33% -4.58% -22.73% -9.17% -19.56% -
  Horiz. % 25.46% 47.23% 53.87% 56.46% 73.06% 80.44% 100.00%
EPS -2.81 -0.23 0.08 0.16 -0.10 0.27 0.30 -
  YoY % -1,121.74% -387.50% -50.00% 260.00% -137.04% -10.00% -
  Horiz. % -936.67% -76.67% 26.67% 53.33% -33.33% 90.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.18 -
  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%
NAPS 0.0491 0.0785 0.0859 0.0825 0.0833 0.0788 0.0540 -1.57%
  YoY % -37.45% -8.61% 4.12% -0.96% 5.71% 45.93% -
  Horiz. % 90.93% 145.37% 159.07% 152.78% 154.26% 145.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1000 0.0900 0.1000 0.1400 0.0900 0.2200 0.2500 -
P/RPS 5.08 2.52 2.45 3.29 1.65 3.61 2.77 10.63%
  YoY % 101.59% 2.86% -25.53% 99.39% -54.29% 30.32% -
  Horiz. % 183.39% 90.97% 88.45% 118.77% 59.57% 130.32% 100.00%
P/EPS -1.25 -14.15 45.45 31.11 -33.33 29.33 24.75 -
  YoY % 91.17% -131.13% 46.09% 193.34% -213.64% 18.51% -
  Horiz. % -5.05% -57.17% 183.64% 125.70% -134.67% 118.51% 100.00%
EY -80.09 -7.07 2.20 3.21 -3.00 3.41 4.04 -
  YoY % -1,032.81% -421.36% -31.46% 207.00% -187.98% -15.59% -
  Horiz. % -1,982.43% -175.00% 54.46% 79.46% -74.26% 84.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
  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%
P/NAPS 0.71 0.41 0.42 0.61 0.39 1.00 1.39 -10.58%
  YoY % 73.17% -2.38% -31.15% 56.41% -61.00% -28.06% -
  Horiz. % 51.08% 29.50% 30.22% 43.88% 28.06% 71.94% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 25/02/10 25/02/09 27/02/08 15/02/07 -
Price 0.0900 0.1200 0.1000 0.1400 0.0900 0.1900 0.3300 -
P/RPS 4.57 3.36 2.45 3.29 1.65 3.12 3.66 3.77%
  YoY % 36.01% 37.14% -25.53% 99.39% -47.12% -14.75% -
  Horiz. % 124.86% 91.80% 66.94% 89.89% 45.08% 85.25% 100.00%
P/EPS -1.12 -18.87 45.45 31.11 -33.33 25.33 32.67 -
  YoY % 94.06% -141.52% 46.09% 193.34% -231.58% -22.47% -
  Horiz. % -3.43% -57.76% 139.12% 95.22% -102.02% 77.53% 100.00%
EY -88.99 -5.30 2.20 3.21 -3.00 3.95 3.06 -
  YoY % -1,579.06% -340.91% -31.46% 207.00% -175.95% 29.08% -
  Horiz. % -2,908.17% -173.20% 71.90% 104.90% -98.04% 129.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
  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%
P/NAPS 0.64 0.55 0.42 0.61 0.39 0.86 1.83 -16.05%
  YoY % 16.36% 30.95% -31.15% 56.41% -54.65% -53.01% -
  Horiz. % 34.97% 30.05% 22.95% 33.33% 21.31% 46.99% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers