[MQTECH] YoY Quarter Result on 2012-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,096 2,782 7,005 9,350 6,189 12,656 10,747 -11.69% YoY % 83.18% -60.29% -25.08% 51.07% -51.10% 17.76% - Horiz. % 47.42% 25.89% 65.18% 87.00% 57.59% 117.76% 100.00%
PBT 10 -3,171 1,087 314 -871 108 -2,508 - YoY % 100.32% -391.72% 246.18% 136.05% -906.48% 104.31% - Horiz. % -0.40% 126.44% -43.34% -12.52% 34.73% -4.31% 100.00%
Tax 0 0 0 0 0 -11 -10 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -10.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 110.00% 100.00%
NP 10 -3,171 1,087 314 -871 97 -2,518 - YoY % 100.32% -391.72% 246.18% 136.05% -997.94% 103.85% - Horiz. % -0.40% 125.93% -43.17% -12.47% 34.59% -3.85% 100.00%
NP to SH 518 -3,139 1,329 314 -871 97 -2,518 - YoY % 116.50% -336.19% 323.25% 136.05% -997.94% 103.85% - Horiz. % -20.57% 124.66% -52.78% -12.47% 34.59% -3.85% 100.00%
Tax Rate - % - % - % - % - % 10.19 % - % - 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 5,086 5,953 5,918 9,036 7,060 12,559 13,265 -14.76% YoY % -14.56% 0.59% -34.51% 27.99% -43.79% -5.32% - Horiz. % 38.34% 44.88% 44.61% 68.12% 53.22% 94.68% 100.00%
Net Worth 58,999 19,755 37,971 49,342 55,010 55,775 50,822 2.52% YoY % 198.64% -47.97% -23.05% -10.30% -1.37% 9.75% - Horiz. % 116.09% 38.87% 74.71% 97.09% 108.24% 109.75% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 58,999 19,755 37,971 49,342 55,010 55,775 50,822 2.52% YoY % 198.64% -47.97% -23.05% -10.30% -1.37% 9.75% - Horiz. % 116.09% 38.87% 74.71% 97.09% 108.24% 109.75% 100.00%
NOSH 589,999 219,510 271,224 224,285 229,210 242,500 231,009 16.91% YoY % 168.78% -19.07% 20.93% -2.15% -5.48% 4.97% - Horiz. % 255.40% 95.02% 117.41% 97.09% 99.22% 104.97% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.20 % -113.98 % 15.52 % 3.36 % -14.07 % 0.77 % -23.43 % - YoY % 100.18% -834.41% 361.90% 123.88% -1,927.27% 103.29% - Horiz. % -0.85% 486.47% -66.24% -14.34% 60.05% -3.29% 100.00%
ROE 0.88 % -15.89 % 3.50 % 0.64 % -1.58 % 0.17 % -4.95 % - YoY % 105.54% -554.00% 446.88% 140.51% -1,029.41% 103.43% - Horiz. % -17.78% 321.01% -70.71% -12.93% 31.92% -3.43% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.86 1.27 2.58 4.17 2.70 5.22 4.65 -24.51% YoY % -32.28% -50.78% -38.13% 54.44% -48.28% 12.26% - Horiz. % 18.49% 27.31% 55.48% 89.68% 58.06% 112.26% 100.00%
EPS 0.00 -1.43 0.49 0.14 -0.38 0.04 -1.09 - YoY % 0.00% -391.84% 250.00% 136.84% -1,050.00% 103.67% - Horiz. % -0.00% 131.19% -44.95% -12.84% 34.86% -3.67% 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 0.1400 0.2200 0.2400 0.2300 0.2200 -12.31% YoY % 11.11% -35.71% -36.36% -8.33% 4.35% 4.55% - Horiz. % 45.45% 40.91% 63.64% 100.00% 109.09% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 724,289 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.70 0.38 0.97 1.29 0.85 1.75 1.48 -11.73% YoY % 84.21% -60.82% -24.81% 51.76% -51.43% 18.24% - Horiz. % 47.30% 25.68% 65.54% 87.16% 57.43% 118.24% 100.00%
EPS 0.07 -0.43 0.18 0.04 -0.12 0.01 -0.35 - YoY % 116.28% -338.89% 350.00% 133.33% -1,300.00% 102.86% - Horiz. % -20.00% 122.86% -51.43% -11.43% 34.29% -2.86% 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 0.0815 0.0273 0.0524 0.0681 0.0760 0.0770 0.0702 2.52% YoY % 198.53% -47.90% -23.05% -10.39% -1.30% 9.69% - Horiz. % 116.10% 38.89% 74.64% 97.01% 108.26% 109.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1650 0.1150 0.1000 0.1200 0.1000 0.1200 0.0600 -
P/RPS 19.10 9.07 3.87 2.88 3.70 2.30 1.29 56.67% YoY % 110.58% 134.37% 34.37% -22.16% 60.87% 78.29% - Horiz. % 1,480.62% 703.10% 300.00% 223.26% 286.82% 178.29% 100.00%
P/EPS 187.93 -8.04 20.41 85.71 -26.32 300.00 -5.50 - YoY % 2,437.44% -139.39% -76.19% 425.65% -108.77% 5,554.55% - Horiz. % -3,416.91% 146.18% -371.09% -1,558.36% 478.55% -5,454.55% 100.00%
EY 0.53 -12.43 4.90 1.17 -3.80 0.33 -18.17 - YoY % 104.26% -353.67% 318.80% 130.79% -1,251.52% 101.82% - Horiz. % -2.92% 68.41% -26.97% -6.44% 20.91% -1.82% 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 1.65 1.28 0.71 0.55 0.42 0.52 0.27 35.19% YoY % 28.91% 80.28% 29.09% 30.95% -19.23% 92.59% - Horiz. % 611.11% 474.07% 262.96% 203.70% 155.56% 192.59% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 23/05/14 13/05/13 23/05/12 25/05/11 17/05/10 13/05/09 -
Price 0.1300 0.1150 0.0850 0.1000 0.1000 0.1000 0.1000 -
P/RPS 15.05 9.07 3.29 2.40 3.70 1.92 2.15 38.29% YoY % 65.93% 175.68% 37.08% -35.14% 92.71% -10.70% - Horiz. % 700.00% 421.86% 153.02% 111.63% 172.09% 89.30% 100.00%
P/EPS 148.07 -8.04 17.35 71.43 -26.32 250.00 -9.17 - YoY % 1,941.67% -146.34% -75.71% 371.39% -110.53% 2,826.28% - Horiz. % -1,614.72% 87.68% -189.20% -778.95% 287.02% -2,726.28% 100.00%
EY 0.68 -12.43 5.76 1.40 -3.80 0.40 -10.90 - YoY % 105.47% -315.80% 311.43% 136.84% -1,050.00% 103.67% - Horiz. % -6.24% 114.04% -52.84% -12.84% 34.86% -3.67% 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 1.30 1.28 0.61 0.45 0.42 0.43 0.45 19.33% YoY % 1.56% 109.84% 35.56% 7.14% -2.33% -4.44% - Horiz. % 288.89% 284.44% 135.56% 100.00% 93.33% 95.56% 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.
Comment
Q12012 Quarterly Report..xls 
