[MQTECH] YoY Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 3,603 6,660 6,684 3,730 5,096 2,782 7,005 -10.48% YoY % -45.90% -0.36% 79.20% -26.81% 83.18% -60.29% - Horiz. % 51.43% 95.07% 95.42% 53.25% 72.75% 39.71% 100.00%
PBT -714 158 -466 -1,800 10 -3,171 1,087 - YoY % -551.90% 133.91% 74.11% -18,100.00% 100.32% -391.72% - Horiz. % -65.69% 14.54% -42.87% -165.59% 0.92% -291.72% 100.00%
Tax 2 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP -712 158 -466 -1,800 10 -3,171 1,087 - YoY % -550.63% 133.91% 74.11% -18,100.00% 100.32% -391.72% - Horiz. % -65.50% 14.54% -42.87% -165.59% 0.92% -291.72% 100.00%
NP to SH -622 135 -392 -2,188 518 -3,139 1,329 - YoY % -560.74% 134.44% 82.08% -522.39% 116.50% -336.19% - Horiz. % -46.80% 10.16% -29.50% -164.64% 38.98% -236.19% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,315 6,502 7,150 5,530 5,086 5,953 5,918 -5.13% YoY % -33.64% -9.06% 29.29% 8.73% -14.56% 0.59% - Horiz. % 72.91% 109.87% 120.82% 93.44% 85.94% 100.59% 100.00%
Net Worth 47,817 41,476 45,624 25,108 58,999 19,755 37,971 3.92% YoY % 15.29% -9.09% 81.71% -57.44% 198.64% -47.97% - Horiz. % 125.93% 109.23% 120.15% 66.12% 155.38% 52.03% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 47,817 41,476 45,624 25,108 58,999 19,755 37,971 3.92% YoY % 15.29% -9.09% 81.71% -57.44% 198.64% -47.97% - Horiz. % 125.93% 109.23% 120.15% 66.12% 155.38% 52.03% 100.00%
NOSH 597,718 414,765 414,765 278,980 589,999 219,510 271,224 14.07% YoY % 44.11% -0.00% 48.67% -52.72% 168.78% -19.07% - Horiz. % 220.38% 152.92% 152.92% 102.86% 217.53% 80.93% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -19.76 % 2.37 % -6.97 % -48.26 % 0.20 % -113.98 % 15.52 % - YoY % -933.76% 134.00% 85.56% -24,230.00% 100.18% -834.41% - Horiz. % -127.32% 15.27% -44.91% -310.95% 1.29% -734.41% 100.00%
ROE -1.30 % 0.33 % -0.86 % -8.71 % 0.88 % -15.89 % 3.50 % - YoY % -493.94% 138.37% 90.13% -1,089.77% 105.54% -554.00% - Horiz. % -37.14% 9.43% -24.57% -248.86% 25.14% -454.00% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.60 1.61 1.61 1.34 0.86 1.27 2.58 -21.57% YoY % -62.73% 0.00% 20.15% 55.81% -32.28% -50.78% - Horiz. % 23.26% 62.40% 62.40% 51.94% 33.33% 49.22% 100.00%
EPS -0.12 0.04 -0.11 -0.65 0.00 -1.43 0.49 - YoY % -400.00% 136.36% 83.08% 0.00% 0.00% -391.84% - Horiz. % -24.49% 8.16% -22.45% -132.65% 0.00% -291.84% 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 0.0800 0.1000 0.1100 0.0900 0.1000 0.0900 0.1400 -8.90% YoY % -20.00% -9.09% 22.22% -10.00% 11.11% -35.71% - Horiz. % 57.14% 71.43% 78.57% 64.29% 71.43% 64.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 642,283 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.56 1.04 1.04 0.58 0.79 0.43 1.09 -10.50% YoY % -46.15% 0.00% 79.31% -26.58% 83.72% -60.55% - Horiz. % 51.38% 95.41% 95.41% 53.21% 72.48% 39.45% 100.00%
EPS -0.10 0.02 -0.06 -0.34 0.08 -0.49 0.21 - YoY % -600.00% 133.33% 82.35% -525.00% 116.33% -333.33% - Horiz. % -47.62% 9.52% -28.57% -161.90% 38.10% -233.33% 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 0.0744 0.0646 0.0710 0.0391 0.0919 0.0308 0.0591 3.91% YoY % 15.17% -9.01% 81.59% -57.45% 198.38% -47.88% - Horiz. % 125.89% 109.31% 120.14% 66.16% 155.50% 52.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.0250 0.0500 0.0500 0.0800 0.1650 0.1150 0.1000 -
P/RPS 4.15 3.11 3.10 5.98 19.10 9.07 3.87 1.17% YoY % 33.44% 0.32% -48.16% -68.69% 110.58% 134.37% - Horiz. % 107.24% 80.36% 80.10% 154.52% 493.54% 234.37% 100.00%
P/EPS -24.02 153.62 -52.90 -10.20 187.93 -8.04 20.41 - YoY % -115.64% 390.40% -418.63% -105.43% 2,437.44% -139.39% - Horiz. % -117.69% 752.67% -259.19% -49.98% 920.77% -39.39% 100.00%
EY -4.16 0.65 -1.89 -9.80 0.53 -12.43 4.90 - YoY % -740.00% 134.39% 80.71% -1,949.06% 104.26% -353.67% - Horiz. % -84.90% 13.27% -38.57% -200.00% 10.82% -253.67% 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 0.31 0.50 0.45 0.89 1.65 1.28 0.71 -12.89% YoY % -38.00% 11.11% -49.44% -46.06% 28.91% 80.28% - Horiz. % 43.66% 70.42% 63.38% 125.35% 232.39% 180.28% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 31/05/17 25/05/16 19/05/15 23/05/14 13/05/13 -
Price 0.0300 0.0550 0.0450 0.0750 0.1300 0.1150 0.0850 -
P/RPS 4.98 3.43 2.79 5.61 15.05 9.07 3.29 7.15% YoY % 45.19% 22.94% -50.27% -62.72% 65.93% 175.68% - Horiz. % 151.37% 104.26% 84.80% 170.52% 457.45% 275.68% 100.00%
P/EPS -28.83 168.98 -47.61 -9.56 148.07 -8.04 17.35 - YoY % -117.06% 454.93% -398.01% -106.46% 1,941.67% -146.34% - Horiz. % -166.17% 973.95% -274.41% -55.10% 853.43% -46.34% 100.00%
EY -3.47 0.59 -2.10 -10.46 0.68 -12.43 5.76 - YoY % -688.14% 128.10% 79.92% -1,638.24% 105.47% -315.80% - Horiz. % -60.24% 10.24% -36.46% -181.60% 11.81% -215.80% 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 0.38 0.55 0.41 0.83 1.30 1.28 0.61 -7.58% YoY % -30.91% 34.15% -50.60% -36.15% 1.56% 109.84% - Horiz. % 62.30% 90.16% 67.21% 136.07% 213.11% 209.84% 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
Q1 2016 Quarterly Results.pdf 
