Highlights

[MQTECH] YoY TTM Result on 2019-06-30 [#2]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -13.08%    YoY -     -116.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 17,777 24,030 23,682 16,528 17,705 11,515 23,141 -4.30%
  YoY % -26.02% 1.47% 43.28% -6.65% 53.76% -50.24% -
  Horiz. % 76.82% 103.84% 102.34% 71.42% 76.51% 49.76% 100.00%
PBT -7,001 -2,969 -7,279 -2,467 -4,079 -13,086 -19,402 -15.62%
  YoY % -135.80% 59.21% -195.05% 39.52% 68.83% 32.55% -
  Horiz. % 36.08% 15.30% 37.52% 12.72% 21.02% 67.45% 100.00%
Tax 2 35 -382 6 6 0 148 -51.18%
  YoY % -94.29% 109.16% -6,466.67% 0.00% 0.00% 0.00% -
  Horiz. % 1.35% 23.65% -258.11% 4.05% 4.05% 0.00% 100.00%
NP -6,999 -2,934 -7,661 -2,461 -4,073 -13,086 -19,254 -15.51%
  YoY % -138.55% 61.70% -211.30% 39.58% 68.88% 32.03% -
  Horiz. % 36.35% 15.24% 39.79% 12.78% 21.15% 67.97% 100.00%
NP to SH -6,794 -3,135 -7,796 -1,820 -3,746 -12,986 -19,042 -15.78%
  YoY % -116.71% 59.79% -328.35% 51.41% 71.15% 31.80% -
  Horiz. % 35.68% 16.46% 40.94% 9.56% 19.67% 68.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 24,776 26,964 31,343 18,989 21,778 24,601 42,395 -8.56%
  YoY % -8.11% -13.97% 65.06% -12.81% -11.48% -41.97% -
  Horiz. % 58.44% 63.60% 73.93% 44.79% 51.37% 58.03% 100.00%
Net Worth 51,382 44,794 37,328 25,108 29,416 15,833 23,800 13.68%
  YoY % 14.71% 20.00% 48.67% -14.65% 85.79% -33.47% -
  Horiz. % 215.89% 188.21% 156.84% 105.50% 123.60% 66.53% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 51,382 44,794 37,328 25,108 29,416 15,833 23,800 13.68%
  YoY % 14.71% 20.00% 48.67% -14.65% 85.79% -33.47% -
  Horiz. % 215.89% 188.21% 156.84% 105.50% 123.60% 66.53% 100.00%
NOSH 642,283 497,718 414,765 278,980 294,166 175,925 170,000 24.79%
  YoY % 29.05% 20.00% 48.67% -5.16% 67.21% 3.49% -
  Horiz. % 377.81% 292.78% 243.98% 164.11% 173.04% 103.49% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -39.37 % -12.21 % -32.35 % -14.89 % -23.00 % -113.64 % -83.20 % -11.72%
  YoY % -222.44% 62.26% -117.26% 35.26% 79.76% -36.59% -
  Horiz. % 47.32% 14.68% 38.88% 17.90% 27.64% 136.59% 100.00%
ROE -13.22 % -7.00 % -20.88 % -7.25 % -12.73 % -82.02 % -80.01 % -25.91%
  YoY % -88.86% 66.48% -188.00% 43.05% 84.48% -2.51% -
  Horiz. % 16.52% 8.75% 26.10% 9.06% 15.91% 102.51% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.77 4.83 5.71 5.92 6.02 6.55 13.61 -23.30%
  YoY % -42.65% -15.41% -3.55% -1.66% -8.09% -51.87% -
  Horiz. % 20.35% 35.49% 41.95% 43.50% 44.23% 48.13% 100.00%
EPS -1.06 -0.63 -1.88 -0.65 -1.27 -7.38 -11.20 -32.48%
  YoY % -68.25% 66.49% -189.23% 48.82% 82.79% 34.11% -
  Horiz. % 9.46% 5.62% 16.79% 5.80% 11.34% 65.89% 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 0.0900 0.0900 0.0900 0.1000 0.0900 0.1400 -8.90%
  YoY % -11.11% 0.00% 0.00% -10.00% 11.11% -35.71% -
  Horiz. % 57.14% 64.29% 64.29% 64.29% 71.43% 64.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 682,511
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.60 3.52 3.47 2.42 2.59 1.69 3.39 -4.32%
  YoY % -26.14% 1.44% 43.39% -6.56% 53.25% -50.15% -
  Horiz. % 76.70% 103.83% 102.36% 71.39% 76.40% 49.85% 100.00%
EPS -1.00 -0.46 -1.14 -0.27 -0.55 -1.90 -2.79 -15.71%
  YoY % -117.39% 59.65% -322.22% 50.91% 71.05% 31.90% -
  Horiz. % 35.84% 16.49% 40.86% 9.68% 19.71% 68.10% 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 0.0753 0.0656 0.0547 0.0368 0.0431 0.0232 0.0349 13.67%
  YoY % 14.79% 19.93% 48.64% -14.62% 85.78% -33.52% -
  Horiz. % 215.76% 187.97% 156.73% 105.44% 123.50% 66.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0300 0.0600 0.0500 0.0550 0.1000 0.1050 0.1000 -
P/RPS 1.08 1.24 0.88 0.93 1.66 1.60 0.73 6.74%
  YoY % -12.90% 40.91% -5.38% -43.98% 3.75% 119.18% -
  Horiz. % 147.95% 169.86% 120.55% 127.40% 227.40% 219.18% 100.00%
P/EPS -2.84 -9.53 -2.66 -8.43 -7.85 -1.42 -0.89 21.32%
  YoY % 70.20% -258.27% 68.45% -7.39% -452.82% -59.55% -
  Horiz. % 319.10% 1,070.79% 298.88% 947.19% 882.02% 159.55% 100.00%
EY -35.26 -10.50 -37.59 -11.86 -12.73 -70.30 -112.01 -17.51%
  YoY % -235.81% 72.07% -216.95% 6.83% 81.89% 37.24% -
  Horiz. % 31.48% 9.37% 33.56% 10.59% 11.37% 62.76% 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 0.67 0.56 0.61 1.00 1.17 0.71 -9.89%
  YoY % -43.28% 19.64% -8.20% -39.00% -14.53% 64.79% -
  Horiz. % 53.52% 94.37% 78.87% 85.92% 140.85% 164.79% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 24/08/18 30/08/17 24/08/16 20/08/15 29/08/14 29/08/13 -
Price 0.0300 0.0500 0.0500 0.0550 0.0850 0.1100 0.1750 -
P/RPS 1.08 1.04 0.88 0.93 1.41 1.68 1.29 -2.92%
  YoY % 3.85% 18.18% -5.38% -34.04% -16.07% 30.23% -
  Horiz. % 83.72% 80.62% 68.22% 72.09% 109.30% 130.23% 100.00%
P/EPS -2.84 -7.94 -2.66 -8.43 -6.67 -1.49 -1.56 10.50%
  YoY % 64.23% -198.50% 68.45% -26.39% -347.65% 4.49% -
  Horiz. % 182.05% 508.97% 170.51% 540.38% 427.56% 95.51% 100.00%
EY -35.26 -12.60 -37.59 -11.86 -14.98 -67.10 -64.01 -9.46%
  YoY % -179.84% 66.48% -216.95% 20.83% 77.68% -4.83% -
  Horiz. % 55.09% 19.68% 58.73% 18.53% 23.40% 104.83% 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 0.56 0.56 0.61 0.85 1.22 1.25 -17.99%
  YoY % -32.14% 0.00% -8.20% -28.24% -30.33% -2.40% -
  Horiz. % 30.40% 44.80% 44.80% 48.80% 68.00% 97.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers