Highlights

[MQTECH] YoY TTM Result on 2010-06-30 [#2]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     0.35%    YoY -     414.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 23,141 33,581 29,998 40,604 47,014 54,826 54,368 -13.26%
  YoY % -31.09% 11.94% -26.12% -13.63% -14.25% 0.84% -
  Horiz. % 42.56% 61.77% 55.18% 74.68% 86.47% 100.84% 100.00%
PBT -19,402 -852 -1,255 3,043 -188 4,615 7,823 -
  YoY % -2,177.23% 32.11% -141.24% 1,718.62% -104.07% -41.01% -
  Horiz. % -248.01% -10.89% -16.04% 38.90% -2.40% 58.99% 100.00%
Tax 148 -9 495 -180 -723 -167 -453 -
  YoY % 1,744.44% -101.82% 375.00% 75.10% -332.93% 63.13% -
  Horiz. % -32.67% 1.99% -109.27% 39.74% 159.60% 36.87% 100.00%
NP -19,254 -861 -760 2,863 -911 4,448 7,370 -
  YoY % -2,136.24% -13.29% -126.55% 414.27% -120.48% -39.65% -
  Horiz. % -261.25% -11.68% -10.31% 38.85% -12.36% 60.35% 100.00%
NP to SH -19,042 -1,093 -866 2,863 -911 4,448 7,370 -
  YoY % -1,642.18% -26.21% -130.25% 414.27% -120.48% -39.65% -
  Horiz. % -258.37% -14.83% -11.75% 38.85% -12.36% 60.35% 100.00%
Tax Rate - % - % - % 5.92 % - % 3.62 % 5.79 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -37.48% -
  Horiz. % 0.00% 0.00% 0.00% 102.25% 0.00% 62.52% 100.00%
Total Cost 42,395 34,442 30,758 37,741 47,925 50,378 46,998 -1.70%
  YoY % 23.09% 11.98% -18.50% -21.25% -4.87% 7.19% -
  Horiz. % 90.21% 73.28% 65.45% 80.30% 101.97% 107.19% 100.00%
Net Worth 23,800 58,473 53,027 52,772 51,291 44,550 40,641 -8.52%
  YoY % -59.30% 10.27% 0.48% 2.89% 15.13% 9.62% -
  Horiz. % 58.56% 143.88% 130.48% 129.85% 126.20% 109.62% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 0 0 0 0 0 1,219 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 16.54 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 23,800 58,473 53,027 52,772 51,291 44,550 40,641 -8.52%
  YoY % -59.30% 10.27% 0.48% 2.89% 15.13% 9.62% -
  Horiz. % 58.56% 143.88% 130.48% 129.85% 126.20% 109.62% 100.00%
NOSH 170,000 254,230 230,555 229,444 233,142 202,500 203,207 -2.93%
  YoY % -33.13% 10.27% 0.48% -1.59% 15.13% -0.35% -
  Horiz. % 83.66% 125.11% 113.46% 112.91% 114.73% 99.65% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -83.20 % -2.56 % -2.53 % 7.05 % -1.94 % 8.11 % 13.56 % -
  YoY % -3,150.00% -1.19% -135.89% 463.40% -123.92% -40.19% -
  Horiz. % -613.57% -18.88% -18.66% 51.99% -14.31% 59.81% 100.00%
ROE -80.01 % -1.87 % -1.63 % 5.43 % -1.78 % 9.98 % 18.13 % -
  YoY % -4,178.61% -14.72% -130.02% 405.06% -117.84% -44.95% -
  Horiz. % -441.31% -10.31% -8.99% 29.95% -9.82% 55.05% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 13.61 13.21 13.01 17.70 20.17 27.07 26.75 -10.64%
  YoY % 3.03% 1.54% -26.50% -12.25% -25.49% 1.20% -
  Horiz. % 50.88% 49.38% 48.64% 66.17% 75.40% 101.20% 100.00%
EPS -11.20 -0.43 -0.38 1.25 -0.39 2.20 3.63 -
  YoY % -2,504.65% -13.16% -130.40% 420.51% -117.73% -39.39% -
  Horiz. % -308.54% -11.85% -10.47% 34.44% -10.74% 60.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1400 0.2300 0.2300 0.2300 0.2200 0.2200 0.2000 -5.77%
  YoY % -39.13% 0.00% 0.00% 4.55% 0.00% 10.00% -
  Horiz. % 70.00% 115.00% 115.00% 115.00% 110.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3.17 4.60 4.11 5.56 6.44 7.50 7.44 -13.24%
  YoY % -31.09% 11.92% -26.08% -13.66% -14.13% 0.81% -
  Horiz. % 42.61% 61.83% 55.24% 74.73% 86.56% 100.81% 100.00%
EPS -2.61 -0.15 -0.12 0.39 -0.12 0.61 1.01 -
  YoY % -1,640.00% -25.00% -130.77% 425.00% -119.67% -39.60% -
  Horiz. % -258.42% -14.85% -11.88% 38.61% -11.88% 60.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0326 0.0800 0.0726 0.0722 0.0702 0.0610 0.0556 -8.51%
  YoY % -59.25% 10.19% 0.55% 2.85% 15.08% 9.71% -
  Horiz. % 58.63% 143.88% 130.58% 129.86% 126.26% 109.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.1000 0.1000 0.0900 0.1200 0.1100 0.1400 0.2800 -
P/RPS 0.73 0.76 0.69 0.68 0.55 0.52 1.05 -5.87%
  YoY % -3.95% 10.14% 1.47% 23.64% 5.77% -50.48% -
  Horiz. % 69.52% 72.38% 65.71% 64.76% 52.38% 49.52% 100.00%
P/EPS -0.89 -23.26 -23.96 9.62 -28.15 6.37 7.72 -
  YoY % 96.17% 2.92% -349.06% 134.17% -541.92% -17.49% -
  Horiz. % -11.53% -301.30% -310.36% 124.61% -364.64% 82.51% 100.00%
EY -112.01 -4.30 -4.17 10.40 -3.55 15.69 12.95 -
  YoY % -2,504.88% -3.12% -140.10% 392.96% -122.63% 21.16% -
  Horiz. % -864.94% -33.20% -32.20% 80.31% -27.41% 121.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.71 0.43 0.39 0.52 0.50 0.64 1.40 -10.69%
  YoY % 65.12% 10.26% -25.00% 4.00% -21.87% -54.29% -
  Horiz. % 50.71% 30.71% 27.86% 37.14% 35.71% 45.71% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 15/08/12 24/08/11 20/08/10 24/08/09 27/08/08 24/08/07 -
Price 0.1750 0.1000 0.0800 0.1300 0.0800 0.1400 0.2500 -
P/RPS 1.29 0.76 0.61 0.73 0.40 0.52 0.93 5.60%
  YoY % 69.74% 24.59% -16.44% 82.50% -23.08% -44.09% -
  Horiz. % 138.71% 81.72% 65.59% 78.49% 43.01% 55.91% 100.00%
P/EPS -1.56 -23.26 -21.30 10.42 -20.47 6.37 6.89 -
  YoY % 93.29% -9.20% -304.41% 150.90% -421.35% -7.55% -
  Horiz. % -22.64% -337.59% -309.14% 151.23% -297.10% 92.45% 100.00%
EY -64.01 -4.30 -4.70 9.60 -4.88 15.69 14.51 -
  YoY % -1,388.60% 8.51% -148.96% 296.72% -131.10% 8.13% -
  Horiz. % -441.14% -29.63% -32.39% 66.16% -33.63% 108.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.25 0.43 0.35 0.57 0.36 0.64 1.25 -
  YoY % 190.70% 22.86% -38.60% 58.33% -43.75% -48.80% -
  Horiz. % 100.00% 34.40% 28.00% 45.60% 28.80% 51.20% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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