[MQTECH] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -58.05%
YoY- 18.87%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 11,128 20,552 23,720 28,608 28,020 27,190 30,338 -48.79%
PBT -12,684 -8,127 -4,557 2,206 4,348 -19,585 -1,845 261.97%
Tax 0 0 0 0 0 148 0 -
NP -12,684 -8,127 -4,557 2,206 4,348 -19,437 -1,845 261.97%
-
NP to SH -12,556 -8,258 -4,401 2,230 5,316 -19,451 -1,885 254.42%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 23,812 28,679 28,277 26,402 23,672 46,627 32,183 -18.21%
-
Net Worth 19,755 22,686 25,890 32,520 37,971 32,114 51,846 -47.47%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 19,755 22,686 25,890 32,520 37,971 32,114 51,846 -47.47%
NOSH 219,510 226,868 215,751 232,291 271,224 229,386 235,666 -4.62%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -113.98% -39.54% -19.21% 7.71% 15.52% -71.49% -6.08% -
ROE -63.56% -36.40% -17.00% 6.86% 14.00% -60.57% -3.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.07 9.06 10.99 12.32 10.33 11.85 12.87 -46.29%
EPS -5.72 -3.64 -2.04 0.96 1.96 -8.48 -0.80 271.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.12 0.14 0.14 0.14 0.22 -44.92%
Adjusted Per Share Value based on latest NOSH - 170,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.25 2.30 2.65 3.20 3.14 3.04 3.39 -48.61%
EPS -1.41 -0.92 -0.49 0.25 0.59 -2.18 -0.21 256.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0221 0.0254 0.029 0.0364 0.0425 0.0359 0.058 -47.47%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.115 0.13 0.16 0.10 0.10 0.10 0.10 -
P/RPS 2.27 1.44 1.46 0.81 0.97 0.84 0.78 103.97%
P/EPS -2.01 -3.57 -7.84 10.42 5.10 -1.18 -12.50 -70.46%
EY -49.74 -28.00 -12.75 9.60 19.60 -84.80 -8.00 238.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.30 1.33 0.71 0.71 0.71 0.45 100.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 28/11/13 29/08/13 13/05/13 26/02/13 22/11/12 -
Price 0.115 0.125 0.15 0.175 0.085 0.09 0.12 -
P/RPS 2.27 1.38 1.36 1.42 0.82 0.76 0.93 81.38%
P/EPS -2.01 -3.43 -7.35 18.23 4.34 -1.06 -15.00 -73.84%
EY -49.74 -29.12 -13.60 5.49 23.06 -94.22 -6.67 282.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.25 1.25 0.61 0.64 0.55 75.70%

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