Highlights

[MQTECH] YoY TTM Result on 2009-12-31 [#4]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     116.68%    YoY -     -80.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,191 26,689 42,171 38,828 48,775 54,894 56,128 -11.37%
  YoY % 1.88% -36.71% 8.61% -20.39% -11.15% -2.20% -
  Horiz. % 48.44% 47.55% 75.13% 69.18% 86.90% 97.80% 100.00%
PBT -19,584 -4,304 2,210 452 2,071 7,741 7,845 -
  YoY % -355.02% -294.75% 388.94% -78.17% -73.25% -1.33% -
  Horiz. % -249.64% -54.86% 28.17% 5.76% 26.40% 98.67% 100.00%
Tax 148 -9 484 -214 -824 -219 -611 -
  YoY % 1,744.44% -101.86% 326.17% 74.03% -276.26% 64.16% -
  Horiz. % -24.22% 1.47% -79.21% 35.02% 134.86% 35.84% 100.00%
NP -19,436 -4,313 2,694 238 1,247 7,522 7,234 -
  YoY % -350.64% -260.10% 1,031.93% -80.91% -83.42% 3.98% -
  Horiz. % -268.68% -59.62% 37.24% 3.29% 17.24% 103.98% 100.00%
NP to SH -19,450 -4,668 2,694 238 1,247 7,522 7,234 -
  YoY % -316.67% -273.27% 1,031.93% -80.91% -83.42% 3.98% -
  Horiz. % -268.87% -64.53% 37.24% 3.29% 17.24% 103.98% 100.00%
Tax Rate - % - % -21.90 % 47.35 % 39.79 % 2.83 % 7.79 % -
  YoY % 0.00% 0.00% -146.25% 19.00% 1,306.01% -63.67% -
  Horiz. % 0.00% 0.00% -281.13% 607.83% 510.78% 36.33% 100.00%
Total Cost 46,627 31,002 39,477 38,590 47,528 47,372 48,894 -0.79%
  YoY % 50.40% -21.47% 2.30% -18.81% 0.33% -3.11% -
  Horiz. % 95.36% 63.41% 80.74% 78.93% 97.21% 96.89% 100.00%
Net Worth 31,527 50,410 55,199 53,002 53,496 50,629 34,663 -1.57%
  YoY % -37.46% -8.68% 4.15% -0.92% 5.66% 46.06% -
  Horiz. % 90.95% 145.43% 159.25% 152.91% 154.33% 146.06% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 0 0 0 0 0 1,219 1,152 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.80% 100.00%
Div Payout % - % - % - % - % - % 16.21 % 15.93 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 101.76% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 31,527 50,410 55,199 53,002 53,496 50,629 34,663 -1.57%
  YoY % -37.46% -8.68% 4.15% -0.92% 5.66% 46.06% -
  Horiz. % 90.95% 145.43% 159.25% 152.91% 154.33% 146.06% 100.00%
NOSH 225,193 229,137 230,000 230,444 232,592 230,133 192,574 2.64%
  YoY % -1.72% -0.37% -0.19% -0.92% 1.07% 19.50% -
  Horiz. % 116.94% 118.99% 119.43% 119.67% 120.78% 119.50% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -71.48 % -16.16 % 6.39 % 0.61 % 2.56 % 13.70 % 12.89 % -
  YoY % -342.33% -352.90% 947.54% -76.17% -81.31% 6.28% -
  Horiz. % -554.54% -125.37% 49.57% 4.73% 19.86% 106.28% 100.00%
ROE -61.69 % -9.26 % 4.88 % 0.45 % 2.33 % 14.86 % 20.87 % -
  YoY % -566.20% -289.75% 984.44% -80.69% -84.32% -28.80% -
  Horiz. % -295.59% -44.37% 23.38% 2.16% 11.16% 71.20% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.07 11.65 18.34 16.85 20.97 23.85 29.15 -13.66%
  YoY % 3.61% -36.48% 8.84% -19.65% -12.08% -18.18% -
  Horiz. % 41.41% 39.97% 62.92% 57.80% 71.94% 81.82% 100.00%
EPS -8.64 -2.04 1.17 0.10 0.54 3.27 3.76 -
  YoY % -323.53% -274.36% 1,070.00% -81.48% -83.49% -13.03% -
  Horiz. % -229.79% -54.26% 31.12% 2.66% 14.36% 86.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.53 0.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -11.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 88.33% 100.00%
NAPS 0.1400 0.2200 0.2400 0.2300 0.2300 0.2200 0.1800 -4.10%
  YoY % -36.36% -8.33% 4.35% 0.00% 4.55% 22.22% -
  Horiz. % 77.78% 122.22% 133.33% 127.78% 127.78% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.72 3.65 5.77 5.32 6.68 7.51 7.68 -11.37%
  YoY % 1.92% -36.74% 8.46% -20.36% -11.05% -2.21% -
  Horiz. % 48.44% 47.53% 75.13% 69.27% 86.98% 97.79% 100.00%
EPS -2.66 -0.64 0.37 0.03 0.17 1.03 0.99 -
  YoY % -315.62% -272.97% 1,133.33% -82.35% -83.50% 4.04% -
  Horiz. % -268.69% -64.65% 37.37% 3.03% 17.17% 104.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.16 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 6.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 106.25% 100.00%
NAPS 0.0432 0.0690 0.0756 0.0726 0.0732 0.0693 0.0474 -1.53%
  YoY % -37.39% -8.73% 4.13% -0.82% 5.63% 46.20% -
  Horiz. % 91.14% 145.57% 159.49% 153.16% 154.43% 146.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1000 0.0900 0.1000 0.1400 0.0900 0.2200 0.2500 -
P/RPS 0.83 0.77 0.55 0.83 0.43 0.92 0.86 -0.59%
  YoY % 7.79% 40.00% -33.73% 93.02% -53.26% 6.98% -
  Horiz. % 96.51% 89.53% 63.95% 96.51% 50.00% 106.98% 100.00%
P/EPS -1.16 -4.42 8.54 135.56 16.79 6.73 6.66 -
  YoY % 73.76% -151.76% -93.70% 707.39% 149.48% 1.05% -
  Horiz. % -17.42% -66.37% 128.23% 2,035.44% 252.10% 101.05% 100.00%
EY -86.37 -22.64 11.71 0.74 5.96 14.86 15.03 -
  YoY % -281.49% -293.34% 1,482.43% -87.58% -59.89% -1.13% -
  Horiz. % -574.65% -150.63% 77.91% 4.92% 39.65% 98.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.41 2.39 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.84% 100.00%
P/NAPS 0.71 0.41 0.42 0.61 0.39 1.00 1.39 -10.58%
  YoY % 73.17% -2.38% -31.15% 56.41% -61.00% -28.06% -
  Horiz. % 51.08% 29.50% 30.22% 43.88% 28.06% 71.94% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 25/02/10 25/02/09 27/02/08 15/02/07 -
Price 0.0900 0.1200 0.1000 0.1400 0.0900 0.1900 0.3300 -
P/RPS 0.75 1.03 0.55 0.83 0.43 0.80 1.13 -6.60%
  YoY % -27.18% 87.27% -33.73% 93.02% -46.25% -29.20% -
  Horiz. % 66.37% 91.15% 48.67% 73.45% 38.05% 70.80% 100.00%
P/EPS -1.04 -5.89 8.54 135.56 16.79 5.81 8.78 -
  YoY % 82.34% -168.97% -93.70% 707.39% 188.98% -33.83% -
  Horiz. % -11.85% -67.08% 97.27% 1,543.96% 191.23% 66.17% 100.00%
EY -95.97 -16.98 11.71 0.74 5.96 17.20 11.38 -
  YoY % -465.19% -245.00% 1,482.43% -87.58% -65.35% 51.14% -
  Horiz. % -843.32% -149.21% 102.90% 6.50% 52.37% 151.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.79 1.81 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 54.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 154.14% 100.00%
P/NAPS 0.64 0.55 0.42 0.61 0.39 0.86 1.83 -16.05%
  YoY % 16.36% 30.95% -31.15% 56.41% -54.65% -53.01% -
  Horiz. % 34.97% 30.05% 22.95% 33.33% 21.31% 46.99% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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