[MQTECH] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.84%
YoY- 57.87%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 26,256 25,464 26,640 25,932 28,550 29,268 26,736 -1.19%
PBT -2,777 -2,580 632 -3,123 -3,613 -2,890 -1,864 30.41%
Tax 0 0 0 35 0 0 0 -
NP -2,777 -2,580 632 -3,088 -3,613 -2,890 -1,864 30.41%
-
NP to SH -2,577 -2,784 540 -3,249 -3,450 -2,828 -1,568 39.22%
-
Tax Rate - - 0.00% - - - - -
Total Cost 29,033 28,044 26,008 29,020 32,163 32,158 28,600 1.00%
-
Net Worth 44,794 44,794 41,476 41,476 41,476 37,328 45,624 -1.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 44,794 44,794 41,476 41,476 41,476 37,328 45,624 -1.21%
NOSH 497,718 497,718 414,765 414,765 414,765 414,765 414,765 12.91%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -10.58% -10.13% 2.37% -11.91% -12.66% -9.87% -6.97% -
ROE -5.75% -6.22% 1.30% -7.83% -8.32% -7.58% -3.44% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.28 5.12 6.42 6.25 6.88 7.06 6.45 -12.48%
EPS -0.60 -0.56 0.16 -0.74 -0.87 -0.70 -0.44 22.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.09 0.11 -12.51%
Adjusted Per Share Value based on latest NOSH - 414,765
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.94 2.85 2.98 2.90 3.19 3.28 2.99 -1.11%
EPS -0.29 -0.31 0.06 -0.36 -0.39 -0.32 -0.18 37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0501 0.0464 0.0464 0.0464 0.0418 0.0511 -1.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.045 0.06 0.05 0.06 0.06 0.05 0.05 -
P/RPS 0.85 1.17 0.78 0.96 0.87 0.71 0.78 5.89%
P/EPS -8.69 -10.73 38.40 -7.66 -7.21 -7.33 -13.23 -24.41%
EY -11.51 -9.32 2.60 -13.06 -13.87 -13.64 -7.56 32.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.50 0.60 0.60 0.56 0.45 7.26%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 24/08/18 30/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.04 0.05 0.055 0.055 0.06 0.05 0.045 -
P/RPS 0.76 0.98 0.86 0.88 0.87 0.71 0.70 5.63%
P/EPS -7.72 -8.94 42.24 -7.02 -7.21 -7.33 -11.90 -25.04%
EY -12.95 -11.19 2.37 -14.24 -13.87 -13.64 -8.40 33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.56 0.55 0.55 0.60 0.56 0.41 4.81%

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