[MQTECH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 49.36%
YoY- 137.08%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 28,020 27,190 30,338 36,706 37,400 26,689 24,661 8.87%
PBT 4,348 -19,585 -1,845 1,842 1,256 -4,303 -3,997 -
Tax 0 148 0 0 0 -9 0 -
NP 4,348 -19,437 -1,845 1,842 1,256 -4,312 -3,997 -
-
NP to SH 5,316 -19,451 -1,885 1,876 1,256 -4,461 -3,997 -
-
Tax Rate 0.00% - - 0.00% 0.00% - - -
Total Cost 23,672 46,627 32,183 34,864 36,144 31,001 28,658 -11.95%
-
Net Worth 37,971 32,114 51,846 53,935 49,342 50,635 53,041 -19.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 37,971 32,114 51,846 53,935 49,342 50,635 53,041 -19.95%
NOSH 271,224 229,386 235,666 234,499 224,285 230,159 230,615 11.40%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.52% -71.49% -6.08% 5.02% 3.36% -16.16% -16.21% -
ROE 14.00% -60.57% -3.64% 3.48% 2.55% -8.81% -7.54% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.33 11.85 12.87 15.65 16.68 11.60 10.69 -2.25%
EPS 1.96 -8.48 -0.80 0.80 0.56 -1.87 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.22 0.23 0.22 0.22 0.23 -28.15%
Adjusted Per Share Value based on latest NOSH - 254,230
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.14 3.04 3.39 4.11 4.19 2.99 2.76 8.97%
EPS 0.59 -2.18 -0.21 0.21 0.14 -0.50 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0359 0.058 0.0604 0.0552 0.0567 0.0594 -19.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.10 0.10 0.10 0.10 0.12 0.09 0.07 -
P/RPS 0.97 0.84 0.78 0.64 0.72 0.78 0.65 30.55%
P/EPS 5.10 -1.18 -12.50 12.50 21.43 -4.64 -4.04 -
EY 19.60 -84.80 -8.00 8.00 4.67 -21.54 -24.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.45 0.43 0.55 0.41 0.30 77.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 23/11/11 -
Price 0.085 0.09 0.12 0.10 0.10 0.12 0.09 -
P/RPS 0.82 0.76 0.93 0.64 0.60 1.03 0.84 -1.59%
P/EPS 4.34 -1.06 -15.00 12.50 17.86 -6.19 -5.19 -
EY 23.06 -94.22 -6.67 8.00 5.60 -16.15 -19.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.55 0.43 0.45 0.55 0.39 34.70%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment