[MQTECH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,608 28,020 27,190 30,338 36,706 37,400 26,689 4.74%
PBT 2,206 4,348 -19,585 -1,845 1,842 1,256 -4,303 -
Tax 0 0 148 0 0 0 -9 -
NP 2,206 4,348 -19,437 -1,845 1,842 1,256 -4,312 -
-
NP to SH 2,230 5,316 -19,451 -1,885 1,876 1,256 -4,461 -
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% - -
Total Cost 26,402 23,672 46,627 32,183 34,864 36,144 31,001 -10.16%
-
Net Worth 32,520 37,971 32,114 51,846 53,935 49,342 50,635 -25.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 32,520 37,971 32,114 51,846 53,935 49,342 50,635 -25.58%
NOSH 232,291 271,224 229,386 235,666 234,499 224,285 230,159 0.61%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.71% 15.52% -71.49% -6.08% 5.02% 3.36% -16.16% -
ROE 6.86% 14.00% -60.57% -3.64% 3.48% 2.55% -8.81% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.32 10.33 11.85 12.87 15.65 16.68 11.60 4.10%
EPS 0.96 1.96 -8.48 -0.80 0.80 0.56 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.22 0.23 0.22 0.22 -26.03%
Adjusted Per Share Value based on latest NOSH - 235,200
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.20 3.14 3.04 3.39 4.11 4.19 2.99 4.63%
EPS 0.25 0.59 -2.18 -0.21 0.21 0.14 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0425 0.0359 0.058 0.0604 0.0552 0.0567 -25.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.10 0.10 0.10 0.10 0.12 0.09 -
P/RPS 0.81 0.97 0.84 0.78 0.64 0.72 0.78 2.55%
P/EPS 10.42 5.10 -1.18 -12.50 12.50 21.43 -4.64 -
EY 9.60 19.60 -84.80 -8.00 8.00 4.67 -21.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.71 0.45 0.43 0.55 0.41 44.25%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 13/05/13 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 -
Price 0.175 0.085 0.09 0.12 0.10 0.10 0.12 -
P/RPS 1.42 0.82 0.76 0.93 0.64 0.60 1.03 23.89%
P/EPS 18.23 4.34 -1.06 -15.00 12.50 17.86 -6.19 -
EY 5.49 23.06 -94.22 -6.67 8.00 5.60 -16.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.61 0.64 0.55 0.43 0.45 0.55 72.94%

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