Highlights

[MQTECH] YoY Quarter Result on 2012-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     121.55%    YoY -     136.05%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

460  236  573  1114 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BINTAI 0.715+0.08 
 MMAG-WB 0.335-0.01 
 LAMBO 0.040.00 
 DGSB 0.195+0.02 
 SUPERMX-C1I 0.11+0.005 
 VSOLAR 0.0450.00 
 XOX 0.19+0.005 
 PARKSON 0.155+0.01 
 SOLUTN 0.675+0.035 
 SAPNRG 0.120.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS