[MQTECH] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -914.14%
YoY- -522.39%
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 16,763 16,718 15,434 14,920 17,950 16,832 18,276 -5.57%
PBT -7,732 -3,800 -3,550 -7,200 -1,594 -2,318 -1,800 163.08%
Tax -317 0 0 0 6 0 0 -
NP -8,049 -3,800 -3,550 -7,200 -1,588 -2,318 -1,800 170.19%
-
NP to SH -7,712 -3,394 -3,998 -8,752 -863 -1,174 -1,082 268.16%
-
Tax Rate - - - - - - - -
Total Cost 24,812 20,518 18,984 22,120 19,538 19,150 20,076 15.09%
-
Net Worth 45,624 23,713 25,108 25,108 27,898 12,768 15,457 105.09%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 45,624 23,713 25,108 25,108 27,898 12,768 15,457 105.09%
NOSH 414,765 139,490 278,980 278,980 278,980 127,681 154,571 92.52%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -48.02% -22.73% -23.00% -48.26% -8.85% -13.78% -9.85% -
ROE -16.90% -14.32% -15.92% -34.86% -3.09% -9.20% -7.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.04 11.99 5.53 5.35 6.43 13.18 11.82 -50.95%
EPS -2.50 -1.40 -1.28 -2.60 -0.63 -0.92 -0.70 132.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.17 0.09 0.09 0.10 0.10 0.10 6.52%
Adjusted Per Share Value based on latest NOSH - 278,980
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.34 1.34 1.23 1.19 1.43 1.35 1.46 -5.53%
EPS -0.62 -0.27 -0.32 -0.70 -0.07 -0.09 -0.09 259.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.019 0.0201 0.0201 0.0223 0.0102 0.0124 104.71%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.045 0.12 0.055 0.08 0.085 0.12 0.10 -
P/RPS 1.11 1.00 0.99 1.50 1.32 0.91 0.85 19.37%
P/EPS -2.42 -4.93 -3.84 -2.55 -27.48 -13.04 -14.29 -69.22%
EY -41.32 -20.28 -26.06 -39.21 -3.64 -7.67 -7.00 224.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.71 0.61 0.89 0.85 1.20 1.00 -44.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 24/08/16 25/05/16 29/02/16 20/11/15 20/08/15 -
Price 0.045 0.08 0.055 0.075 0.08 0.09 0.085 -
P/RPS 1.11 0.67 0.99 1.40 1.24 0.68 0.72 33.27%
P/EPS -2.42 -3.29 -3.84 -2.39 -25.86 -9.78 -12.14 -65.70%
EY -41.32 -30.42 -26.06 -41.83 -3.87 -10.22 -8.24 191.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.61 0.83 0.80 0.90 0.85 -38.35%

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