[MQTECH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.46%
YoY- 9.59%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 47,240 51,696 54,894 54,490 47,374 54,336 56,150 -10.88%
PBT 1,204 2,572 7,741 7,986 7,456 10,156 7,844 -71.36%
Tax -292 -424 -219 -258 -396 -344 -610 -38.83%
NP 912 2,148 7,522 7,728 7,060 9,812 7,234 -74.88%
-
NP to SH 912 2,148 7,522 7,728 7,060 9,812 7,234 -74.88%
-
Tax Rate 24.25% 16.49% 2.83% 3.23% 5.31% 3.39% 7.78% -
Total Cost 46,328 49,548 47,372 46,762 40,314 44,524 48,916 -3.56%
-
Net Worth 50,159 51,365 45,967 44,429 39,441 36,411 34,538 28.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,253 1,615 2,366 - 3,070 -
Div Payout % - - 16.67% 20.91% 33.52% - 42.44% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 50,159 51,365 45,967 44,429 39,441 36,411 34,538 28.27%
NOSH 227,999 233,478 208,944 201,951 197,206 191,640 191,883 12.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.93% 4.16% 13.70% 14.18% 14.90% 18.06% 12.88% -
ROE 1.82% 4.18% 16.36% 17.39% 17.90% 26.95% 20.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.72 22.14 26.27 26.98 24.02 28.35 29.26 -20.56%
EPS 0.40 0.92 3.60 3.83 3.58 5.12 3.77 -77.61%
DPS 0.00 0.00 0.60 0.80 1.20 0.00 1.60 -
NAPS 0.22 0.22 0.22 0.22 0.20 0.19 0.18 14.32%
Adjusted Per Share Value based on latest NOSH - 209,814
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.11 3.40 3.61 3.58 3.12 3.57 3.69 -10.78%
EPS 0.06 0.14 0.49 0.51 0.46 0.65 0.48 -75.03%
DPS 0.00 0.00 0.08 0.11 0.16 0.00 0.20 -
NAPS 0.033 0.0338 0.0302 0.0292 0.0259 0.0239 0.0227 28.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.14 0.18 0.22 0.24 0.28 0.31 0.25 -
P/RPS 0.68 0.81 0.84 0.89 1.17 1.09 0.85 -13.83%
P/EPS 35.00 19.57 6.11 6.27 7.82 6.05 6.63 203.48%
EY 2.86 5.11 16.36 15.94 12.79 16.52 15.08 -67.02%
DY 0.00 0.00 2.73 3.33 4.29 0.00 6.40 -
P/NAPS 0.64 0.82 1.00 1.09 1.40 1.63 1.39 -40.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 22/11/07 24/08/07 22/05/07 15/02/07 -
Price 0.14 0.16 0.19 0.22 0.25 0.28 0.33 -
P/RPS 0.68 0.72 0.72 0.82 1.04 0.99 1.13 -28.74%
P/EPS 35.00 17.39 5.28 5.75 6.98 5.47 8.75 152.19%
EY 2.86 5.75 18.95 17.39 14.32 18.29 11.42 -60.30%
DY 0.00 0.00 3.16 3.64 4.80 0.00 4.85 -
P/NAPS 0.64 0.73 0.86 1.00 1.25 1.47 1.83 -50.39%

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