Highlights

[MQTECH] YoY TTM Result on 2014-03-31 [#1]

Stock [MQTECH]: MQ TECHNOLOGY BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -55.67%    YoY -     32.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 19,717 16,583 16,148 16,328 24,846 29,850 35,704 -9.41%
  YoY % 18.90% 2.69% -1.10% -34.28% -16.76% -16.40% -
  Horiz. % 55.22% 46.45% 45.23% 45.73% 69.59% 83.60% 100.00%
PBT -6,275 -3,403 -3,853 -12,386 -18,811 -3,119 1,231 -
  YoY % -84.40% 11.68% 68.89% 34.16% -503.11% -353.37% -
  Horiz. % -509.75% -276.44% -313.00% -1,006.17% -1,528.11% -253.37% 100.00%
Tax -382 6 6 0 148 -9 495 -
  YoY % -6,466.67% 0.00% 0.00% 0.00% 1,744.44% -101.82% -
  Horiz. % -77.17% 1.21% 1.21% 0.00% 29.90% -1.82% 100.00%
NP -6,657 -3,397 -3,847 -12,386 -18,663 -3,128 1,726 -
  YoY % -95.97% 11.70% 68.94% 33.63% -496.64% -281.23% -
  Horiz. % -385.69% -196.81% -222.89% -717.61% -1,081.29% -181.23% 100.00%
NP to SH -6,584 -3,068 -3,162 -12,494 -18,398 -3,520 1,726 -
  YoY % -114.60% 2.97% 74.69% 32.09% -422.67% -303.94% -
  Horiz. % -381.46% -177.75% -183.20% -723.87% -1,065.93% -203.94% 100.00%
Tax Rate - % - % - % - % - % - % -40.21 % -
  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%
Total Cost 26,374 19,980 19,995 28,714 43,509 32,978 33,978 -4.13%
  YoY % 32.00% -0.08% -30.36% -34.00% 31.93% -2.94% -
  Horiz. % 77.62% 58.80% 58.85% 84.51% 128.05% 97.06% 100.00%
Net Worth 45,624 25,108 58,999 19,755 37,971 49,342 55,010 -3.07%
  YoY % 81.71% -57.44% 198.64% -47.97% -23.05% -10.30% -
  Horiz. % 82.94% 45.64% 107.25% 35.91% 69.03% 89.70% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 45,624 25,108 58,999 19,755 37,971 49,342 55,010 -3.07%
  YoY % 81.71% -57.44% 198.64% -47.97% -23.05% -10.30% -
  Horiz. % 82.94% 45.64% 107.25% 35.91% 69.03% 89.70% 100.00%
NOSH 414,765 278,980 589,999 219,510 271,224 224,285 229,210 10.38%
  YoY % 48.67% -52.72% 168.78% -19.07% 20.93% -2.15% -
  Horiz. % 180.95% 121.71% 257.41% 95.77% 118.33% 97.85% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -33.76 % -20.48 % -23.82 % -75.86 % -75.11 % -10.48 % 4.83 % -
  YoY % -64.84% 14.02% 68.60% -1.00% -616.70% -316.98% -
  Horiz. % -698.96% -424.02% -493.17% -1,570.60% -1,555.07% -216.98% 100.00%
ROE -14.43 % -12.22 % -5.36 % -63.24 % -48.45 % -7.13 % 3.14 % -
  YoY % -18.09% -127.99% 91.52% -30.53% -579.52% -327.07% -
  Horiz. % -459.55% -389.17% -170.70% -2,014.01% -1,542.99% -227.07% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.75 5.94 2.74 7.44 9.16 13.31 15.58 -17.95%
  YoY % -20.03% 116.79% -63.17% -18.78% -31.18% -14.57% -
  Horiz. % 30.49% 38.13% 17.59% 47.75% 58.79% 85.43% 100.00%
EPS -1.59 -1.10 -0.54 -5.69 -6.78 -1.57 0.75 -
  YoY % -44.55% -103.70% 90.51% 16.08% -331.85% -309.33% -
  Horiz. % -212.00% -146.67% -72.00% -758.67% -904.00% -209.33% 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 0.1100 0.0900 0.1000 0.0900 0.1400 0.2200 0.2400 -12.18%
  YoY % 22.22% -10.00% 11.11% -35.71% -36.36% -8.33% -
  Horiz. % 45.83% 37.50% 41.67% 37.50% 58.33% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,529
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.70 2.27 2.21 2.24 3.40 4.09 4.89 -9.42%
  YoY % 18.94% 2.71% -1.34% -34.12% -16.87% -16.36% -
  Horiz. % 55.21% 46.42% 45.19% 45.81% 69.53% 83.64% 100.00%
EPS -0.90 -0.42 -0.43 -1.71 -2.52 -0.48 0.24 -
  YoY % -114.29% 2.33% 74.85% 32.14% -425.00% -300.00% -
  Horiz. % -375.00% -175.00% -179.17% -712.50% -1,050.00% -200.00% 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 0.0625 0.0344 0.0808 0.0270 0.0520 0.0675 0.0753 -3.05%
  YoY % 81.69% -57.43% 199.26% -48.08% -22.96% -10.36% -
  Horiz. % 83.00% 45.68% 107.30% 35.86% 69.06% 89.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0500 0.0800 0.1650 0.1150 0.1000 0.1200 0.1000 -
P/RPS 1.05 1.35 6.03 1.55 1.09 0.90 0.64 8.59%
  YoY % -22.22% -77.61% 289.03% 42.20% 21.11% 40.62% -
  Horiz. % 164.06% 210.94% 942.19% 242.19% 170.31% 140.62% 100.00%
P/EPS -3.15 -7.27 -30.79 -2.02 -1.47 -7.65 13.28 -
  YoY % 56.67% 76.39% -1,424.26% -37.41% 80.78% -157.61% -
  Horiz. % -23.72% -54.74% -231.85% -15.21% -11.07% -57.61% 100.00%
EY -31.75 -13.75 -3.25 -49.49 -67.83 -13.08 7.53 -
  YoY % -130.91% -323.08% 93.43% 27.04% -418.58% -273.71% -
  Horiz. % -421.65% -182.60% -43.16% -657.24% -900.80% -173.71% 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 0.45 0.89 1.65 1.28 0.71 0.55 0.42 1.16%
  YoY % -49.44% -46.06% 28.91% 80.28% 29.09% 30.95% -
  Horiz. % 107.14% 211.90% 392.86% 304.76% 169.05% 130.95% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 25/05/16 19/05/15 23/05/14 13/05/13 23/05/12 25/05/11 -
Price 0.0450 0.0750 0.1300 0.1150 0.0850 0.1000 0.1000 -
P/RPS 0.95 1.26 4.75 1.55 0.93 0.75 0.64 6.80%
  YoY % -24.60% -73.47% 206.45% 66.67% 24.00% 17.19% -
  Horiz. % 148.44% 196.88% 742.19% 242.19% 145.31% 117.19% 100.00%
P/EPS -2.83 -6.82 -24.26 -2.02 -1.25 -6.37 13.28 -
  YoY % 58.50% 71.89% -1,100.99% -61.60% 80.38% -147.97% -
  Horiz. % -21.31% -51.36% -182.68% -15.21% -9.41% -47.97% 100.00%
EY -35.28 -14.66 -4.12 -49.49 -79.80 -15.69 7.53 -
  YoY % -140.65% -255.83% 91.68% 37.98% -408.60% -308.37% -
  Horiz. % -468.53% -194.69% -54.71% -657.24% -1,059.76% -208.37% 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 0.41 0.83 1.30 1.28 0.61 0.45 0.42 -0.40%
  YoY % -50.60% -36.15% 1.56% 109.84% 35.56% 7.14% -
  Horiz. % 97.62% 197.62% 309.52% 304.76% 145.24% 107.14% 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