[MQTECH] YoY Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 6,660 6,684 3,730 5,096 2,782 7,005 9,350 -5.49% YoY % -0.36% 79.20% -26.81% 83.18% -60.29% -25.08% - Horiz. % 71.23% 71.49% 39.89% 54.50% 29.75% 74.92% 100.00%
PBT 158 -466 -1,800 10 -3,171 1,087 314 -10.81% YoY % 133.91% 74.11% -18,100.00% 100.32% -391.72% 246.18% - Horiz. % 50.32% -148.41% -573.25% 3.18% -1,009.87% 346.18% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 158 -466 -1,800 10 -3,171 1,087 314 -10.81% YoY % 133.91% 74.11% -18,100.00% 100.32% -391.72% 246.18% - Horiz. % 50.32% -148.41% -573.25% 3.18% -1,009.87% 346.18% 100.00%
NP to SH 135 -392 -2,188 518 -3,139 1,329 314 -13.12% YoY % 134.44% 82.08% -522.39% 116.50% -336.19% 323.25% - Horiz. % 42.99% -124.84% -696.82% 164.97% -999.68% 423.25% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 6,502 7,150 5,530 5,086 5,953 5,918 9,036 -5.34% YoY % -9.06% 29.29% 8.73% -14.56% 0.59% -34.51% - Horiz. % 71.96% 79.13% 61.20% 56.29% 65.88% 65.49% 100.00%
Net Worth 41,476 45,624 25,108 58,999 19,755 37,971 49,342 -2.85% YoY % -9.09% 81.71% -57.44% 198.64% -47.97% -23.05% - Horiz. % 84.06% 92.46% 50.89% 119.57% 40.04% 76.95% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 41,476 45,624 25,108 58,999 19,755 37,971 49,342 -2.85% YoY % -9.09% 81.71% -57.44% 198.64% -47.97% -23.05% - Horiz. % 84.06% 92.46% 50.89% 119.57% 40.04% 76.95% 100.00%
NOSH 414,765 414,765 278,980 589,999 219,510 271,224 224,285 10.78% YoY % -0.00% 48.67% -52.72% 168.78% -19.07% 20.93% - Horiz. % 184.93% 184.93% 124.39% 263.06% 97.87% 120.93% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.37 % -6.97 % -48.26 % 0.20 % -113.98 % 15.52 % 3.36 % -5.65% YoY % 134.00% 85.56% -24,230.00% 100.18% -834.41% 361.90% - Horiz. % 70.54% -207.44% -1,436.31% 5.95% -3,392.26% 461.90% 100.00%
ROE 0.33 % -0.86 % -8.71 % 0.88 % -15.89 % 3.50 % 0.64 % -10.45% YoY % 138.37% 90.13% -1,089.77% 105.54% -554.00% 446.88% - Horiz. % 51.56% -134.38% -1,360.94% 137.50% -2,482.81% 546.88% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.61 1.61 1.34 0.86 1.27 2.58 4.17 -14.66% YoY % 0.00% 20.15% 55.81% -32.28% -50.78% -38.13% - Horiz. % 38.61% 38.61% 32.13% 20.62% 30.46% 61.87% 100.00%
EPS 0.04 -0.11 -0.65 0.00 -1.43 0.49 0.14 -18.84% YoY % 136.36% 83.08% 0.00% 0.00% -391.84% 250.00% - Horiz. % 28.57% -78.57% -464.29% 0.00% -1,021.43% 350.00% 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 0.1100 0.0900 0.1000 0.0900 0.1400 0.2200 -12.31% YoY % -9.09% 22.22% -10.00% 11.11% -35.71% -36.36% - Horiz. % 45.45% 50.00% 40.91% 45.45% 40.91% 63.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.91 0.91 0.51 0.70 0.38 0.96 1.28 -5.53% YoY % 0.00% 78.43% -27.14% 84.21% -60.42% -25.00% - Horiz. % 71.09% 71.09% 39.84% 54.69% 29.69% 75.00% 100.00%
EPS 0.02 -0.05 -0.30 0.07 -0.43 0.18 0.04 -10.91% YoY % 140.00% 83.33% -528.57% 116.28% -338.89% 350.00% - Horiz. % 50.00% -125.00% -750.00% 175.00% -1,075.00% 450.00% 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 0.0568 0.0625 0.0344 0.0808 0.0270 0.0520 0.0675 -2.83% YoY % -9.12% 81.69% -57.43% 199.26% -48.08% -22.96% - Horiz. % 84.15% 92.59% 50.96% 119.70% 40.00% 77.04% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.0500 0.0500 0.0800 0.1650 0.1150 0.1000 0.1200 -
P/RPS 3.11 3.10 5.98 19.10 9.07 3.87 2.88 1.29% YoY % 0.32% -48.16% -68.69% 110.58% 134.37% 34.37% - Horiz. % 107.99% 107.64% 207.64% 663.19% 314.93% 134.37% 100.00%
P/EPS 153.62 -52.90 -10.20 187.93 -8.04 20.41 85.71 10.21% YoY % 390.40% -418.63% -105.43% 2,437.44% -139.39% -76.19% - Horiz. % 179.23% -61.72% -11.90% 219.26% -9.38% 23.81% 100.00%
EY 0.65 -1.89 -9.80 0.53 -12.43 4.90 1.17 -9.33% YoY % 134.39% 80.71% -1,949.06% 104.26% -353.67% 318.80% - Horiz. % 55.56% -161.54% -837.61% 45.30% -1,062.39% 418.80% 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 0.50 0.45 0.89 1.65 1.28 0.71 0.55 -1.58% YoY % 11.11% -49.44% -46.06% 28.91% 80.28% 29.09% - Horiz. % 90.91% 81.82% 161.82% 300.00% 232.73% 129.09% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 25/05/16 19/05/15 23/05/14 13/05/13 23/05/12 -
Price 0.0550 0.0450 0.0750 0.1300 0.1150 0.0850 0.1000 -
P/RPS 3.43 2.79 5.61 15.05 9.07 3.29 2.40 6.13% YoY % 22.94% -50.27% -62.72% 65.93% 175.68% 37.08% - Horiz. % 142.92% 116.25% 233.75% 627.08% 377.92% 137.08% 100.00%
P/EPS 168.98 -47.61 -9.56 148.07 -8.04 17.35 71.43 15.42% YoY % 454.93% -398.01% -106.46% 1,941.67% -146.34% -75.71% - Horiz. % 236.57% -66.65% -13.38% 207.29% -11.26% 24.29% 100.00%
EY 0.59 -2.10 -10.46 0.68 -12.43 5.76 1.40 -13.41% YoY % 128.10% 79.92% -1,638.24% 105.47% -315.80% 311.43% - Horiz. % 42.14% -150.00% -747.14% 48.57% -887.86% 411.43% 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 0.55 0.41 0.83 1.30 1.28 0.61 0.45 3.40% YoY % 34.15% -50.60% -36.15% 1.56% 109.84% 35.56% - Horiz. % 122.22% 91.11% 184.44% 288.89% 284.44% 135.56% 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
Q1 2016 Quarterly Results.pdf 
