Highlights

[MQTECH] YoY TTM Result on 2012-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     24.59%    YoY -     -303.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 16,148 16,328 24,846 29,850 35,704 40,737 46,598 -16.18%
  YoY % -1.10% -34.28% -16.76% -16.40% -12.35% -12.58% -
  Horiz. % 34.65% 35.04% 53.32% 64.06% 76.62% 87.42% 100.00%
PBT -3,853 -12,386 -18,811 -3,119 1,231 3,068 -1,080 23.60%
  YoY % 68.89% 34.16% -503.11% -353.37% -59.88% 384.07% -
  Horiz. % 356.76% 1,146.85% 1,741.76% 288.80% -113.98% -284.07% 100.00%
Tax 6 0 148 -9 495 -215 -728 -
  YoY % 0.00% 0.00% 1,744.44% -101.82% 330.23% 70.47% -
  Horiz. % -0.82% -0.00% -20.33% 1.24% -67.99% 29.53% 100.00%
NP -3,847 -12,386 -18,663 -3,128 1,726 2,853 -1,808 13.40%
  YoY % 68.94% 33.63% -496.64% -281.23% -39.50% 257.80% -
  Horiz. % 212.78% 685.07% 1,032.25% 173.01% -95.46% -157.80% 100.00%
NP to SH -3,162 -12,494 -18,398 -3,520 1,726 2,853 -1,808 9.76%
  YoY % 74.69% 32.09% -422.67% -303.94% -39.50% 257.80% -
  Horiz. % 174.89% 691.04% 1,017.59% 194.69% -95.46% -157.80% 100.00%
Tax Rate - % - % - % - % -40.21 % 7.01 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -673.61% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -573.61% 100.00% -
Total Cost 19,995 28,714 43,509 32,978 33,978 37,884 48,406 -13.70%
  YoY % -30.36% -34.00% 31.93% -2.94% -10.31% -21.74% -
  Horiz. % 41.31% 59.32% 89.88% 68.13% 70.19% 78.26% 100.00%
Net Worth 58,999 19,755 37,971 49,342 55,010 55,775 50,822 2.52%
  YoY % 198.64% -47.97% -23.05% -10.30% -1.37% 9.75% -
  Horiz. % 116.09% 38.87% 74.71% 97.09% 108.24% 109.75% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 58,999 19,755 37,971 49,342 55,010 55,775 50,822 2.52%
  YoY % 198.64% -47.97% -23.05% -10.30% -1.37% 9.75% -
  Horiz. % 116.09% 38.87% 74.71% 97.09% 108.24% 109.75% 100.00%
NOSH 589,999 219,510 271,224 224,285 229,210 242,500 231,009 16.91%
  YoY % 168.78% -19.07% 20.93% -2.15% -5.48% 4.97% -
  Horiz. % 255.40% 95.02% 117.41% 97.09% 99.22% 104.97% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -23.82 % -75.86 % -75.11 % -10.48 % 4.83 % 7.00 % -3.88 % 35.30%
  YoY % 68.60% -1.00% -616.70% -316.98% -31.00% 280.41% -
  Horiz. % 613.92% 1,955.15% 1,935.82% 270.10% -124.48% -180.41% 100.00%
ROE -5.36 % -63.24 % -48.45 % -7.13 % 3.14 % 5.12 % -3.56 % 7.05%
  YoY % 91.52% -30.53% -579.52% -327.07% -38.67% 243.82% -
  Horiz. % 150.56% 1,776.40% 1,360.96% 200.28% -88.20% -143.82% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.74 7.44 9.16 13.31 15.58 16.80 20.17 -28.29%
  YoY % -63.17% -18.78% -31.18% -14.57% -7.26% -16.71% -
  Horiz. % 13.58% 36.89% 45.41% 65.99% 77.24% 83.29% 100.00%
EPS -0.54 -5.69 -6.78 -1.57 0.75 1.18 -0.78 -5.94%
  YoY % 90.51% 16.08% -331.85% -309.33% -36.44% 251.28% -
  Horiz. % 69.23% 729.49% 869.23% 201.28% -96.15% -151.28% 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 0.0900 0.1400 0.2200 0.2400 0.2300 0.2200 -12.31%
  YoY % 11.11% -35.71% -36.36% -8.33% 4.35% 4.55% -
  Horiz. % 45.45% 40.91% 63.64% 100.00% 109.09% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.21 2.24 3.40 4.09 4.89 5.58 6.38 -16.19%
  YoY % -1.34% -34.12% -16.87% -16.36% -12.37% -12.54% -
  Horiz. % 34.64% 35.11% 53.29% 64.11% 76.65% 87.46% 100.00%
EPS -0.43 -1.71 -2.52 -0.48 0.24 0.39 -0.25 9.46%
  YoY % 74.85% 32.14% -425.00% -300.00% -38.46% 256.00% -
  Horiz. % 172.00% 684.00% 1,008.00% 192.00% -96.00% -156.00% 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 0.0808 0.0270 0.0520 0.0675 0.0753 0.0763 0.0696 2.52%
  YoY % 199.26% -48.08% -22.96% -10.36% -1.31% 9.63% -
  Horiz. % 116.09% 38.79% 74.71% 96.98% 108.19% 109.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1650 0.1150 0.1000 0.1200 0.1000 0.1200 0.0600 -
P/RPS 6.03 1.55 1.09 0.90 0.64 0.71 0.30 64.85%
  YoY % 289.03% 42.20% 21.11% 40.62% -9.86% 136.67% -
  Horiz. % 2,010.00% 516.67% 363.33% 300.00% 213.33% 236.67% 100.00%
P/EPS -30.79 -2.02 -1.47 -7.65 13.28 10.20 -7.67 26.05%
  YoY % -1,424.26% -37.41% 80.78% -157.61% 30.20% 232.99% -
  Horiz. % 401.43% 26.34% 19.17% 99.74% -173.14% -132.99% 100.00%
EY -3.25 -49.49 -67.83 -13.08 7.53 9.80 -13.04 -20.66%
  YoY % 93.43% 27.04% -418.58% -273.71% -23.16% 175.15% -
  Horiz. % 24.92% 379.52% 520.17% 100.31% -57.75% -75.15% 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 1.65 1.28 0.71 0.55 0.42 0.52 0.27 35.19%
  YoY % 28.91% 80.28% 29.09% 30.95% -19.23% 92.59% -
  Horiz. % 611.11% 474.07% 262.96% 203.70% 155.56% 192.59% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 23/05/14 13/05/13 23/05/12 25/05/11 17/05/10 13/05/09 -
Price 0.1300 0.1150 0.0850 0.1000 0.1000 0.1000 0.1000 -
P/RPS 4.75 1.55 0.93 0.75 0.64 0.60 0.50 45.51%
  YoY % 206.45% 66.67% 24.00% 17.19% 6.67% 20.00% -
  Horiz. % 950.00% 310.00% 186.00% 150.00% 128.00% 120.00% 100.00%
P/EPS -24.26 -2.02 -1.25 -6.37 13.28 8.50 -12.78 11.27%
  YoY % -1,100.99% -61.60% 80.38% -147.97% 56.24% 166.51% -
  Horiz. % 189.83% 15.81% 9.78% 49.84% -103.91% -66.51% 100.00%
EY -4.12 -49.49 -79.80 -15.69 7.53 11.76 -7.83 -10.14%
  YoY % 91.68% 37.98% -408.60% -308.37% -35.97% 250.19% -
  Horiz. % 52.62% 632.06% 1,019.16% 200.38% -96.17% -150.19% 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 1.30 1.28 0.61 0.45 0.42 0.43 0.45 19.33%
  YoY % 1.56% 109.84% 35.56% 7.14% -2.33% -4.44% -
  Horiz. % 288.89% 284.44% 135.56% 100.00% 93.33% 95.56% 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.
 


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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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