[MQTECH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 23.17%
YoY- 1037.13%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 18,496 11,461 6,189 42,172 32,786 23,635 12,656 28.75%
PBT -2,998 -2,530 -871 2,209 2,258 934 108 -
Tax 0 0 0 486 -70 -11 -11 -
NP -2,998 -2,530 -871 2,695 2,188 923 97 -
-
NP to SH -2,998 -2,530 -871 2,695 2,188 923 97 -
-
Tax Rate - - - -22.00% 3.10% 1.18% 10.19% -
Total Cost 21,494 13,991 7,060 39,477 30,598 22,712 12,559 43.03%
-
Net Worth 53,041 52,899 55,010 55,282 55,275 53,072 55,775 -3.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 53,041 52,899 55,010 55,282 55,275 53,072 55,775 -3.29%
NOSH 230,615 229,999 229,210 230,341 230,315 230,749 242,500 -3.29%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -16.21% -22.07% -14.07% 6.39% 6.67% 3.91% 0.77% -
ROE -5.65% -4.78% -1.58% 4.88% 3.96% 1.74% 0.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.02 4.98 2.70 18.31 14.24 10.24 5.22 33.11%
EPS -1.30 -1.10 -0.38 1.17 0.95 0.40 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.24 0.24 0.24 0.23 0.23 0.00%
Adjusted Per Share Value based on latest NOSH - 230,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.48 0.92 0.49 3.37 2.62 1.89 1.01 28.98%
EPS -0.24 -0.20 -0.07 0.22 0.17 0.07 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0423 0.044 0.0442 0.0442 0.0424 0.0446 -3.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.07 0.09 0.10 0.10 0.11 0.12 0.12 -
P/RPS 0.87 1.81 3.70 0.55 0.77 1.17 2.30 -47.66%
P/EPS -5.38 -8.18 -26.32 8.55 11.58 30.00 300.00 -
EY -18.57 -12.22 -3.80 11.70 8.64 3.33 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.42 0.42 0.46 0.52 0.52 -30.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 25/02/11 19/11/10 20/08/10 17/05/10 -
Price 0.09 0.08 0.10 0.10 0.12 0.13 0.10 -
P/RPS 1.12 1.61 3.70 0.55 0.84 1.27 1.92 -30.16%
P/EPS -6.92 -7.27 -26.32 8.55 12.63 32.50 250.00 -
EY -14.44 -13.75 -3.80 11.70 7.92 3.08 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.42 0.42 0.50 0.57 0.43 -6.29%

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