[MQTECH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.79%
YoY- 19.06%
Quarter Report
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 12,624 9,138 5,096 13,831 8,594 5,268 2,782 173.83%
PBT -1,739 -900 10 -7,041 -7,272 -3,856 -3,171 -32.97%
Tax 0 0 0 10 0 0 0 -
NP -1,739 -900 10 -7,031 -7,272 -3,856 -3,171 -32.97%
-
NP to SH -881 -541 518 -6,684 -7,409 -3,614 -3,139 -57.09%
-
Tax Rate - - 0.00% - - - - -
Total Cost 14,363 10,038 5,086 20,862 15,866 9,124 5,953 79.79%
-
Net Worth 12,768 15,457 24,617 24,617 23,233 21,398 19,755 -25.22%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 12,768 15,457 24,617 24,617 23,233 21,398 19,755 -25.22%
NOSH 127,681 154,571 246,173 246,173 258,153 237,763 219,510 -30.29%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -13.78% -9.85% 0.20% -50.84% -84.62% -73.20% -113.98% -
ROE -6.90% -3.50% 2.10% -27.15% -31.89% -16.89% -15.89% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.89 5.91 2.07 5.62 3.33 2.22 1.27 292.39%
EPS -0.69 -0.35 0.00 -2.93 -2.87 -1.52 -1.43 -38.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.09 0.09 0.09 7.26%
Adjusted Per Share Value based on latest NOSH - 589,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.01 0.73 0.41 1.11 0.69 0.42 0.22 175.97%
EPS -0.07 -0.04 0.04 -0.53 -0.59 -0.29 -0.25 -57.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0102 0.0124 0.0197 0.0197 0.0186 0.0171 0.0158 -25.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.12 0.10 0.165 0.105 0.10 0.105 0.115 -
P/RPS 1.21 1.69 7.97 1.87 3.00 4.74 9.07 -73.85%
P/EPS -17.39 -28.57 78.41 -3.87 -3.48 -6.91 -8.04 67.17%
EY -5.75 -3.50 1.28 -25.86 -28.70 -14.48 -12.43 -40.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 1.65 1.05 1.11 1.17 1.28 -4.20%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 23/05/14 -
Price 0.09 0.085 0.13 0.12 0.085 0.11 0.115 -
P/RPS 0.91 1.44 6.28 2.14 2.55 4.96 9.07 -78.37%
P/EPS -13.04 -24.29 61.78 -4.42 -2.96 -7.24 -8.04 38.00%
EY -7.67 -4.12 1.62 -22.63 -33.76 -13.82 -12.43 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.85 1.30 1.20 0.94 1.22 1.28 -20.91%

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