[MQTECH] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 22.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 47,318 46,806 46,460 45,932 34,278 30,326 0 -
PBT 6,181 6,124 5,928 5,940 5,144 5,320 0 -
Tax -829 -560 -514 -836 -981 -866 0 -
NP 5,352 5,564 5,414 5,104 4,163 4,453 0 -
-
NP to SH 5,352 5,564 5,414 5,104 4,163 4,453 0 -
-
Tax Rate 13.41% 9.14% 8.67% 14.07% 19.07% 16.28% - -
Total Cost 41,966 41,242 41,046 40,828 30,115 25,873 0 -
-
Net Worth 28,474 27,215 24,814 26,185 12,017 11,180 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,138 1,511 2,255 - - - - -
Div Payout % 21.28% 27.17% 41.67% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 28,474 27,215 24,814 26,185 12,017 11,180 0 -
NOSH 113,897 113,396 112,791 110,956 78,547 78,403 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.31% 11.89% 11.65% 11.11% 12.14% 14.68% 0.00% -
ROE 18.80% 20.44% 21.82% 19.49% 34.64% 39.83% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.54 41.28 41.19 41.40 43.64 38.68 0.00 -
EPS 2.82 4.91 4.80 4.60 5.30 5.68 0.00 -
DPS 1.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.22 0.236 0.153 0.1426 0.00 -
Adjusted Per Share Value based on latest NOSH - 110,956
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.01 23.75 23.58 23.31 17.40 15.39 0.00 -
EPS 2.72 2.82 2.75 2.59 2.11 2.26 0.00 -
DPS 0.58 0.77 1.14 0.00 0.00 0.00 0.00 -
NAPS 0.1445 0.1381 0.1259 0.1329 0.061 0.0567 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.38 0.39 0.38 0.41 0.00 0.00 0.00 -
P/RPS 0.91 0.94 0.92 0.99 0.00 0.00 0.00 -
P/EPS 8.09 7.95 7.92 8.91 0.00 0.00 0.00 -
EY 12.37 12.58 12.63 11.22 0.00 0.00 0.00 -
DY 2.63 3.42 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.63 1.73 1.74 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 17/11/05 22/08/05 24/05/05 25/02/05 26/01/05 - -
Price 0.37 0.38 0.39 0.40 0.41 0.47 0.00 -
P/RPS 0.89 0.92 0.95 0.97 0.94 0.00 0.00 -
P/EPS 7.87 7.74 8.13 8.70 7.74 0.00 0.00 -
EY 12.70 12.91 12.31 11.50 12.93 0.00 0.00 -
DY 2.70 3.51 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.58 1.77 1.69 2.68 0.00 0.00 -

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