Highlights

[MQTECH] YoY Quarter Result on 2010-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 17-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -90.65%    YoY -     103.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 7,005 9,350 6,189 12,656 10,747 12,924 13,584 -10.44%
  YoY % -25.08% 51.07% -51.10% 17.76% -16.84% -4.86% -
  Horiz. % 51.57% 68.83% 45.56% 93.17% 79.12% 95.14% 100.00%
PBT 1,087 314 -871 108 -2,508 643 2,539 -13.17%
  YoY % 246.18% 136.05% -906.48% 104.31% -490.05% -74.68% -
  Horiz. % 42.81% 12.37% -34.30% 4.25% -98.78% 25.32% 100.00%
Tax 0 0 0 -11 -10 -106 -86 -
  YoY % 0.00% 0.00% 0.00% -10.00% 90.57% -23.26% -
  Horiz. % -0.00% -0.00% -0.00% 12.79% 11.63% 123.26% 100.00%
NP 1,087 314 -871 97 -2,518 537 2,453 -12.67%
  YoY % 246.18% 136.05% -997.94% 103.85% -568.90% -78.11% -
  Horiz. % 44.31% 12.80% -35.51% 3.95% -102.65% 21.89% 100.00%
NP to SH 1,329 314 -871 97 -2,518 537 2,453 -9.70%
  YoY % 323.25% 136.05% -997.94% 103.85% -568.90% -78.11% -
  Horiz. % 54.18% 12.80% -35.51% 3.95% -102.65% 21.89% 100.00%
Tax Rate - % - % - % 10.19 % - % 16.49 % 3.39 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 386.43% -
  Horiz. % 0.00% 0.00% 0.00% 300.59% 0.00% 486.43% 100.00%
Total Cost 5,918 9,036 7,060 12,559 13,265 12,387 11,131 -9.98%
  YoY % -34.51% 27.99% -43.79% -5.32% 7.09% 11.28% -
  Horiz. % 53.17% 81.18% 63.43% 112.83% 119.17% 111.28% 100.00%
Net Worth 37,971 49,342 55,010 55,775 50,822 51,365 36,411 0.70%
  YoY % -23.05% -10.30% -1.37% 9.75% -1.06% 41.07% -
  Horiz. % 104.28% 135.51% 151.08% 153.18% 139.58% 141.07% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 37,971 49,342 55,010 55,775 50,822 51,365 36,411 0.70%
  YoY % -23.05% -10.30% -1.37% 9.75% -1.06% 41.07% -
  Horiz. % 104.28% 135.51% 151.08% 153.18% 139.58% 141.07% 100.00%
NOSH 271,224 224,285 229,210 242,500 231,009 233,478 191,640 5.95%
  YoY % 20.93% -2.15% -5.48% 4.97% -1.06% 21.83% -
  Horiz. % 141.53% 117.03% 119.60% 126.54% 120.54% 121.83% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.52 % 3.36 % -14.07 % 0.77 % -23.43 % 4.16 % 18.06 % -2.49%
  YoY % 361.90% 123.88% -1,927.27% 103.29% -663.22% -76.97% -
  Horiz. % 85.94% 18.60% -77.91% 4.26% -129.73% 23.03% 100.00%
ROE 3.50 % 0.64 % -1.58 % 0.17 % -4.95 % 1.05 % 6.74 % -10.34%
  YoY % 446.88% 140.51% -1,029.41% 103.43% -571.43% -84.42% -
  Horiz. % 51.93% 9.50% -23.44% 2.52% -73.44% 15.58% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.58 4.17 2.70 5.22 4.65 5.54 7.09 -15.49%
  YoY % -38.13% 54.44% -48.28% 12.26% -16.06% -21.86% -
  Horiz. % 36.39% 58.82% 38.08% 73.62% 65.59% 78.14% 100.00%
EPS 0.49 0.14 -0.38 0.04 -1.09 0.23 1.28 -14.78%
  YoY % 250.00% 136.84% -1,050.00% 103.67% -573.91% -82.03% -
  Horiz. % 38.28% 10.94% -29.69% 3.12% -85.16% 17.97% 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 0.1400 0.2200 0.2400 0.2300 0.2200 0.2200 0.1900 -4.96%
  YoY % -36.36% -8.33% 4.35% 4.55% 0.00% 15.79% -
  Horiz. % 73.68% 115.79% 126.32% 121.05% 115.79% 115.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.09 1.46 0.96 1.97 1.67 2.01 2.11 -10.42%
  YoY % -25.34% 52.08% -51.27% 17.96% -16.92% -4.74% -
  Horiz. % 51.66% 69.19% 45.50% 93.36% 79.15% 95.26% 100.00%
EPS 0.21 0.05 -0.14 0.02 -0.39 0.08 0.38 -9.40%
  YoY % 320.00% 135.71% -800.00% 105.13% -587.50% -78.95% -
  Horiz. % 55.26% 13.16% -36.84% 5.26% -102.63% 21.05% 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 0.0591 0.0768 0.0856 0.0868 0.0791 0.0800 0.0567 0.69%
  YoY % -23.05% -10.28% -1.38% 9.73% -1.13% 41.09% -
  Horiz. % 104.23% 135.45% 150.97% 153.09% 139.51% 141.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1000 0.1200 0.1000 0.1200 0.0600 0.1800 0.3100 -
P/RPS 3.87 2.88 3.70 2.30 1.29 3.25 4.37 -2.00%
  YoY % 34.37% -22.16% 60.87% 78.29% -60.31% -25.63% -
  Horiz. % 88.56% 65.90% 84.67% 52.63% 29.52% 74.37% 100.00%
P/EPS 20.41 85.71 -26.32 300.00 -5.50 78.26 24.22 -2.81%
  YoY % -76.19% 425.65% -108.77% 5,554.55% -107.03% 223.12% -
  Horiz. % 84.27% 353.88% -108.67% 1,238.65% -22.71% 323.12% 100.00%
EY 4.90 1.17 -3.80 0.33 -18.17 1.28 4.13 2.89%
  YoY % 318.80% 130.79% -1,251.52% 101.82% -1,519.53% -69.01% -
  Horiz. % 118.64% 28.33% -92.01% 7.99% -439.95% 30.99% 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 0.55 0.42 0.52 0.27 0.82 1.63 -12.92%
  YoY % 29.09% 30.95% -19.23% 92.59% -67.07% -49.69% -
  Horiz. % 43.56% 33.74% 25.77% 31.90% 16.56% 50.31% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 13/05/13 23/05/12 25/05/11 17/05/10 13/05/09 27/05/08 22/05/07 -
Price 0.0850 0.1000 0.1000 0.1000 0.1000 0.1600 0.2800 -
P/RPS 3.29 2.40 3.70 1.92 2.15 2.89 3.95 -3.00%
  YoY % 37.08% -35.14% 92.71% -10.70% -25.61% -26.84% -
  Horiz. % 83.29% 60.76% 93.67% 48.61% 54.43% 73.16% 100.00%
P/EPS 17.35 71.43 -26.32 250.00 -9.17 69.57 21.88 -3.79%
  YoY % -75.71% 371.39% -110.53% 2,826.28% -113.18% 217.96% -
  Horiz. % 79.30% 326.46% -120.29% 1,142.60% -41.91% 317.96% 100.00%
EY 5.76 1.40 -3.80 0.40 -10.90 1.44 4.57 3.93%
  YoY % 311.43% 136.84% -1,050.00% 103.67% -856.94% -68.49% -
  Horiz. % 126.04% 30.63% -83.15% 8.75% -238.51% 31.51% 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 0.61 0.45 0.42 0.43 0.45 0.73 1.47 -13.62%
  YoY % 35.56% 7.14% -2.33% -4.44% -38.36% -50.34% -
  Horiz. % 41.50% 30.61% 28.57% 29.25% 30.61% 49.66% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers