[MQTECH] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -36.67%
YoY- -124.45%
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,276 20,384 13,831 11,458 10,536 11,128 20,552 -7.54%
PBT -1,800 40 -7,041 -9,696 -7,712 -12,684 -8,127 -63.49%
Tax 0 0 10 0 0 0 0 -
NP -1,800 40 -7,031 -9,696 -7,712 -12,684 -8,127 -63.49%
-
NP to SH -1,082 2,072 -6,684 -9,878 -7,228 -12,556 -8,258 -74.29%
-
Tax Rate - 0.00% - - - - - -
Total Cost 20,076 20,344 20,862 21,154 18,248 23,812 28,679 -21.21%
-
Net Worth 15,457 24,617 24,617 23,233 21,398 19,755 22,686 -22.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 15,457 24,617 24,617 23,233 21,398 19,755 22,686 -22.62%
NOSH 154,571 246,173 246,173 258,153 237,763 219,510 226,868 -22.62%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -9.85% 0.20% -50.84% -84.62% -73.20% -113.98% -39.54% -
ROE -7.00% 8.42% -27.15% -42.52% -33.78% -63.56% -36.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.82 8.28 5.62 4.44 4.43 5.07 9.06 19.45%
EPS -0.70 0.00 -2.93 -3.83 -3.04 -5.72 -3.64 -66.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.09 0.09 0.09 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 281,111
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.46 1.63 1.11 0.92 0.84 0.89 1.64 -7.47%
EPS -0.09 0.17 -0.53 -0.79 -0.58 -1.00 -0.66 -73.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0197 0.0197 0.0186 0.0171 0.0158 0.0181 -22.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.10 0.165 0.105 0.10 0.105 0.115 0.13 -
P/RPS 0.85 1.99 1.87 2.25 2.37 2.27 1.44 -29.70%
P/EPS -14.29 19.60 -3.87 -2.61 -3.45 -2.01 -3.57 152.74%
EY -7.00 5.10 -25.86 -38.27 -28.95 -49.74 -28.00 -60.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.65 1.05 1.11 1.17 1.28 1.30 -16.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 23/05/14 26/02/14 -
Price 0.085 0.13 0.12 0.085 0.11 0.115 0.125 -
P/RPS 0.72 1.57 2.14 1.91 2.48 2.27 1.38 -35.26%
P/EPS -12.14 15.45 -4.42 -2.22 -3.62 -2.01 -3.43 132.78%
EY -8.24 6.47 -22.63 -45.02 -27.64 -49.74 -29.12 -56.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.30 1.20 0.94 1.22 1.28 1.25 -22.72%

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