[MQTECH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 30.49%
YoY- 36.83%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 56,150 51,686 50,892 58,396 47,318 46,806 46,460 13.42%
PBT 7,844 7,893 7,500 7,864 6,181 6,124 5,928 20.46%
Tax -610 -841 -712 -880 -829 -560 -514 12.05%
NP 7,234 7,052 6,788 6,984 5,352 5,564 5,414 21.24%
-
NP to SH 7,234 7,052 6,788 6,984 5,352 5,564 5,414 21.24%
-
Tax Rate 7.78% 10.66% 9.49% 11.19% 13.41% 9.14% 8.67% -
Total Cost 48,916 44,634 44,104 51,412 41,966 41,242 41,046 12.36%
-
Net Worth 34,538 33,343 32,214 31,014 28,474 27,215 24,814 24.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,070 1,533 2,301 - 1,138 1,511 2,255 22.76%
Div Payout % 42.44% 21.74% 33.90% - 21.28% 27.17% 41.67% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 34,538 33,343 32,214 31,014 28,474 27,215 24,814 24.58%
NOSH 191,883 114,978 115,050 114,868 113,897 113,396 112,791 42.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.88% 13.64% 13.34% 11.96% 11.31% 11.89% 11.65% -
ROE 20.94% 21.15% 21.07% 22.52% 18.80% 20.44% 21.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.26 44.95 44.23 50.84 41.54 41.28 41.19 -20.33%
EPS 3.77 6.13 5.90 6.08 2.82 4.91 4.80 -14.83%
DPS 1.60 1.33 2.00 0.00 1.00 1.33 2.00 -13.78%
NAPS 0.18 0.29 0.28 0.27 0.25 0.24 0.22 -12.48%
Adjusted Per Share Value based on latest NOSH - 114,868
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.61 3.33 3.27 3.76 3.04 3.01 2.99 13.34%
EPS 0.47 0.45 0.44 0.45 0.34 0.36 0.35 21.65%
DPS 0.20 0.10 0.15 0.00 0.07 0.10 0.15 21.07%
NAPS 0.0222 0.0215 0.0207 0.02 0.0183 0.0175 0.016 24.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.41 0.41 0.40 0.38 0.39 0.38 -
P/RPS 0.85 0.91 0.93 0.79 0.91 0.94 0.92 -5.12%
P/EPS 6.63 6.68 6.95 6.58 8.09 7.95 7.92 -11.14%
EY 15.08 14.96 14.39 15.20 12.37 12.58 12.63 12.51%
DY 6.40 3.25 4.88 0.00 2.63 3.42 5.26 13.93%
P/NAPS 1.39 1.41 1.46 1.48 1.52 1.63 1.73 -13.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 17/11/06 17/08/06 22/05/06 27/02/06 17/11/05 22/08/05 -
Price 0.33 0.44 0.40 0.39 0.37 0.38 0.39 -
P/RPS 1.13 0.98 0.90 0.77 0.89 0.92 0.95 12.22%
P/EPS 8.75 7.17 6.78 6.41 7.87 7.74 8.13 5.00%
EY 11.42 13.94 14.75 15.59 12.70 12.91 12.31 -4.86%
DY 4.85 3.03 5.00 0.00 2.70 3.51 5.13 -3.66%
P/NAPS 1.83 1.52 1.43 1.44 1.48 1.58 1.77 2.24%

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