[MQTECH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 128.16%
YoY- 136.05%
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,190 30,338 36,706 37,400 26,689 24,661 22,922 11.99%
PBT -19,585 -1,845 1,842 1,256 -4,303 -3,997 -5,060 145.50%
Tax 148 0 0 0 -9 0 0 -
NP -19,437 -1,845 1,842 1,256 -4,312 -3,997 -5,060 144.27%
-
NP to SH -19,451 -1,885 1,876 1,256 -4,461 -3,997 -5,060 144.39%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 46,627 32,183 34,864 36,144 31,001 28,658 27,982 40.33%
-
Net Worth 32,114 51,846 53,935 49,342 50,635 53,041 52,899 -28.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 32,114 51,846 53,935 49,342 50,635 53,041 52,899 -28.19%
NOSH 229,386 235,666 234,499 224,285 230,159 230,615 229,999 -0.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -71.49% -6.08% 5.02% 3.36% -16.16% -16.21% -22.07% -
ROE -60.57% -3.64% 3.48% 2.55% -8.81% -7.54% -9.57% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.85 12.87 15.65 16.68 11.60 10.69 9.97 12.14%
EPS -8.48 -0.80 0.80 0.56 -1.87 -1.73 -2.20 144.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.22 0.23 0.22 0.22 0.23 0.23 -28.06%
Adjusted Per Share Value based on latest NOSH - 224,285
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.04 3.39 4.11 4.19 2.99 2.76 2.57 11.79%
EPS -2.18 -0.21 0.21 0.14 -0.50 -0.45 -0.57 143.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.058 0.0604 0.0552 0.0567 0.0594 0.0592 -28.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.10 0.10 0.12 0.09 0.07 0.09 -
P/RPS 0.84 0.78 0.64 0.72 0.78 0.65 0.90 -4.47%
P/EPS -1.18 -12.50 12.50 21.43 -4.64 -4.04 -4.09 -56.17%
EY -84.80 -8.00 8.00 4.67 -21.54 -24.76 -24.44 128.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.45 0.43 0.55 0.41 0.30 0.39 48.82%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 23/11/11 24/08/11 -
Price 0.09 0.12 0.10 0.10 0.12 0.09 0.08 -
P/RPS 0.76 0.93 0.64 0.60 1.03 0.84 0.80 -3.34%
P/EPS -1.06 -15.00 12.50 17.86 -6.19 -5.19 -3.64 -55.90%
EY -94.22 -6.67 8.00 5.60 -16.15 -19.26 -27.50 126.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.43 0.45 0.55 0.39 0.35 49.26%

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