[MQTECH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -150.17%
YoY- 57.54%
Quarter Report
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,594 5,268 2,782 20,552 17,790 14,304 7,005 14.58%
PBT -7,272 -3,856 -3,171 -8,127 -3,418 1,103 1,087 -
Tax 0 0 0 0 0 0 0 -
NP -7,272 -3,856 -3,171 -8,127 -3,418 1,103 1,087 -
-
NP to SH -7,409 -3,614 -3,139 -8,258 -3,301 1,115 1,329 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 15,866 9,124 5,953 28,679 21,208 13,201 5,918 92.87%
-
Net Worth 23,233 21,398 19,755 22,686 25,890 32,520 37,971 -27.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 23,233 21,398 19,755 22,686 25,890 32,520 37,971 -27.90%
NOSH 258,153 237,763 219,510 226,868 215,751 232,291 271,224 -3.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -84.62% -73.20% -113.98% -39.54% -19.21% 7.71% 15.52% -
ROE -31.89% -16.89% -15.89% -36.40% -12.75% 3.43% 3.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.33 2.22 1.27 9.06 8.25 6.16 2.58 18.52%
EPS -2.87 -1.52 -1.43 -3.64 -1.53 0.48 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.12 0.14 0.14 -25.49%
Adjusted Per Share Value based on latest NOSH - 233,820
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.69 0.42 0.22 1.64 1.42 1.14 0.56 14.91%
EPS -0.59 -0.29 -0.25 -0.66 -0.26 0.09 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0171 0.0158 0.0181 0.0207 0.026 0.0304 -27.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.10 0.105 0.115 0.13 0.16 0.10 0.10 -
P/RPS 3.00 4.74 9.07 1.44 1.94 1.62 3.87 -15.60%
P/EPS -3.48 -6.91 -8.04 -3.57 -10.46 20.83 20.41 -
EY -28.70 -14.48 -12.43 -28.00 -9.56 4.80 4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.17 1.28 1.30 1.33 0.71 0.71 34.66%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 13/05/13 -
Price 0.085 0.11 0.115 0.125 0.15 0.175 0.085 -
P/RPS 2.55 4.96 9.07 1.38 1.82 2.84 3.29 -15.60%
P/EPS -2.96 -7.24 -8.04 -3.43 -9.80 36.46 17.35 -
EY -33.76 -13.82 -12.43 -29.12 -10.20 2.74 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.22 1.28 1.25 1.25 1.25 0.61 33.37%

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