[MQTECH] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.77%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 50,892 58,396 47,318 46,806 46,460 45,932 34,278 30.23%
PBT 7,500 7,864 6,181 6,124 5,928 5,940 5,144 28.66%
Tax -712 -880 -829 -560 -514 -836 -981 -19.28%
NP 6,788 6,984 5,352 5,564 5,414 5,104 4,163 38.65%
-
NP to SH 6,788 6,984 5,352 5,564 5,414 5,104 4,163 38.65%
-
Tax Rate 9.49% 11.19% 13.41% 9.14% 8.67% 14.07% 19.07% -
Total Cost 44,104 51,412 41,966 41,242 41,046 40,828 30,115 29.05%
-
Net Worth 32,214 31,014 28,474 27,215 24,814 26,185 12,017 93.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,301 - 1,138 1,511 2,255 - - -
Div Payout % 33.90% - 21.28% 27.17% 41.67% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 32,214 31,014 28,474 27,215 24,814 26,185 12,017 93.32%
NOSH 115,050 114,868 113,897 113,396 112,791 110,956 78,547 29.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.34% 11.96% 11.31% 11.89% 11.65% 11.11% 12.14% -
ROE 21.07% 22.52% 18.80% 20.44% 21.82% 19.49% 34.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.23 50.84 41.54 41.28 41.19 41.40 43.64 0.90%
EPS 5.90 6.08 2.82 4.91 4.80 4.60 5.30 7.43%
DPS 2.00 0.00 1.00 1.33 2.00 0.00 0.00 -
NAPS 0.28 0.27 0.25 0.24 0.22 0.236 0.153 49.78%
Adjusted Per Share Value based on latest NOSH - 113,643
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.35 3.84 3.11 3.08 3.05 3.02 2.25 30.48%
EPS 0.45 0.46 0.35 0.37 0.36 0.34 0.27 40.70%
DPS 0.15 0.00 0.07 0.10 0.15 0.00 0.00 -
NAPS 0.0212 0.0204 0.0187 0.0179 0.0163 0.0172 0.0079 93.45%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.41 0.40 0.38 0.39 0.38 0.41 0.00 -
P/RPS 0.93 0.79 0.91 0.94 0.92 0.99 0.00 -
P/EPS 6.95 6.58 8.09 7.95 7.92 8.91 0.00 -
EY 14.39 15.20 12.37 12.58 12.63 11.22 0.00 -
DY 4.88 0.00 2.63 3.42 5.26 0.00 0.00 -
P/NAPS 1.46 1.48 1.52 1.63 1.73 1.74 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 22/05/06 27/02/06 17/11/05 22/08/05 24/05/05 25/02/05 -
Price 0.40 0.39 0.37 0.38 0.39 0.40 0.41 -
P/RPS 0.90 0.77 0.89 0.92 0.95 0.97 0.94 -2.86%
P/EPS 6.78 6.41 7.87 7.74 8.13 8.70 7.74 -8.47%
EY 14.75 15.59 12.70 12.91 12.31 11.50 12.93 9.20%
DY 5.00 0.00 2.70 3.51 5.13 0.00 0.00 -
P/NAPS 1.43 1.44 1.48 1.58 1.77 1.69 2.68 -34.28%

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