[MQTECH] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 35.64%
YoY- 40.49%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 54,894 54,490 47,374 54,336 56,150 51,686 50,892 5.16%
PBT 7,741 7,986 7,456 10,156 7,844 7,893 7,500 2.12%
Tax -219 -258 -396 -344 -610 -841 -712 -54.33%
NP 7,522 7,728 7,060 9,812 7,234 7,052 6,788 7.06%
-
NP to SH 7,522 7,728 7,060 9,812 7,234 7,052 6,788 7.06%
-
Tax Rate 2.83% 3.23% 5.31% 3.39% 7.78% 10.66% 9.49% -
Total Cost 47,372 46,762 40,314 44,524 48,916 44,634 44,104 4.86%
-
Net Worth 45,967 44,429 39,441 36,411 34,538 33,343 32,214 26.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,253 1,615 2,366 - 3,070 1,533 2,301 -33.24%
Div Payout % 16.67% 20.91% 33.52% - 42.44% 21.74% 33.90% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 45,967 44,429 39,441 36,411 34,538 33,343 32,214 26.66%
NOSH 208,944 201,951 197,206 191,640 191,883 114,978 115,050 48.69%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.70% 14.18% 14.90% 18.06% 12.88% 13.64% 13.34% -
ROE 16.36% 17.39% 17.90% 26.95% 20.94% 21.15% 21.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 26.27 26.98 24.02 28.35 29.26 44.95 44.23 -29.27%
EPS 3.60 3.83 3.58 5.12 3.77 6.13 5.90 -27.99%
DPS 0.60 0.80 1.20 0.00 1.60 1.33 2.00 -55.08%
NAPS 0.22 0.22 0.20 0.19 0.18 0.29 0.28 -14.81%
Adjusted Per Share Value based on latest NOSH - 191,640
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.61 3.58 3.12 3.57 3.69 3.40 3.35 5.09%
EPS 0.49 0.51 0.46 0.65 0.48 0.46 0.45 5.82%
DPS 0.08 0.11 0.16 0.00 0.20 0.10 0.15 -34.15%
NAPS 0.0302 0.0292 0.0259 0.0239 0.0227 0.0219 0.0212 26.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.22 0.24 0.28 0.31 0.25 0.41 0.41 -
P/RPS 0.84 0.89 1.17 1.09 0.85 0.91 0.93 -6.54%
P/EPS 6.11 6.27 7.82 6.05 6.63 6.68 6.95 -8.20%
EY 16.36 15.94 12.79 16.52 15.08 14.96 14.39 8.90%
DY 2.73 3.33 4.29 0.00 6.40 3.25 4.88 -32.03%
P/NAPS 1.00 1.09 1.40 1.63 1.39 1.41 1.46 -22.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 24/08/07 22/05/07 15/02/07 17/11/06 17/08/06 -
Price 0.19 0.22 0.25 0.28 0.33 0.44 0.40 -
P/RPS 0.72 0.82 1.04 0.99 1.13 0.98 0.90 -13.78%
P/EPS 5.28 5.75 6.98 5.47 8.75 7.17 6.78 -15.31%
EY 18.95 17.39 14.32 18.29 11.42 13.94 14.75 18.12%
DY 3.16 3.64 4.80 0.00 4.85 3.03 5.00 -26.29%
P/NAPS 0.86 1.00 1.25 1.47 1.83 1.52 1.43 -28.68%

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