[MQTECH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -297.37%
YoY- -133.45%
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,536 11,128 20,552 23,720 28,608 28,020 27,190 -46.94%
PBT -7,712 -12,684 -8,127 -4,557 2,206 4,348 -19,585 -46.36%
Tax 0 0 0 0 0 0 148 -
NP -7,712 -12,684 -8,127 -4,557 2,206 4,348 -19,437 -46.09%
-
NP to SH -7,228 -12,556 -8,258 -4,401 2,230 5,316 -19,451 -48.40%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 18,248 23,812 28,679 28,277 26,402 23,672 46,627 -46.58%
-
Net Worth 21,398 19,755 22,686 25,890 32,520 37,971 32,114 -23.76%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 21,398 19,755 22,686 25,890 32,520 37,971 32,114 -23.76%
NOSH 237,763 219,510 226,868 215,751 232,291 271,224 229,386 2.42%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -73.20% -113.98% -39.54% -19.21% 7.71% 15.52% -71.49% -
ROE -33.78% -63.56% -36.40% -17.00% 6.86% 14.00% -60.57% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.43 5.07 9.06 10.99 12.32 10.33 11.85 -48.19%
EPS -3.04 -5.72 -3.64 -2.04 0.96 1.96 -8.48 -49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.12 0.14 0.14 0.14 -25.57%
Adjusted Per Share Value based on latest NOSH - 219,651
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.18 1.25 2.30 2.65 3.20 3.14 3.04 -46.88%
EPS -0.81 -1.41 -0.92 -0.49 0.25 0.59 -2.18 -48.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0221 0.0254 0.029 0.0364 0.0425 0.0359 -23.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.105 0.115 0.13 0.16 0.10 0.10 0.10 -
P/RPS 2.37 2.27 1.44 1.46 0.81 0.97 0.84 100.04%
P/EPS -3.45 -2.01 -3.57 -7.84 10.42 5.10 -1.18 104.86%
EY -28.95 -49.74 -28.00 -12.75 9.60 19.60 -84.80 -51.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.28 1.30 1.33 0.71 0.71 0.71 39.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 13/05/13 26/02/13 -
Price 0.11 0.115 0.125 0.15 0.175 0.085 0.09 -
P/RPS 2.48 2.27 1.38 1.36 1.42 0.82 0.76 120.47%
P/EPS -3.62 -2.01 -3.43 -7.35 18.23 4.34 -1.06 127.28%
EY -27.64 -49.74 -29.12 -13.60 5.49 23.06 -94.22 -55.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 1.25 1.25 1.25 0.61 0.64 53.92%

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