[MQTECH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -67.38%
YoY- 36.83%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 56,150 38,765 25,446 14,599 47,318 35,105 23,230 79.81%
PBT 7,844 5,920 3,750 1,966 6,181 4,593 2,964 90.98%
Tax -610 -631 -356 -220 -829 -420 -257 77.65%
NP 7,234 5,289 3,394 1,746 5,352 4,173 2,707 92.22%
-
NP to SH 7,234 5,289 3,394 1,746 5,352 4,173 2,707 92.22%
-
Tax Rate 7.78% 10.66% 9.49% 11.19% 13.41% 9.14% 8.67% -
Total Cost 48,916 33,476 22,052 12,853 41,966 30,932 20,523 78.15%
-
Net Worth 34,538 33,343 32,214 31,014 28,474 27,215 24,814 24.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,070 1,149 1,150 - 1,138 1,133 1,127 94.69%
Div Payout % 42.44% 21.74% 33.90% - 21.28% 27.17% 41.67% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 34,538 33,343 32,214 31,014 28,474 27,215 24,814 24.58%
NOSH 191,883 114,978 115,050 114,868 113,897 113,396 112,791 42.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.88% 13.64% 13.34% 11.96% 11.31% 11.89% 11.65% -
ROE 20.94% 15.86% 10.54% 5.63% 18.80% 15.33% 10.91% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.26 33.72 22.12 12.71 41.54 30.96 20.60 26.27%
EPS 3.77 4.60 2.95 1.52 2.82 3.68 2.40 35.01%
DPS 1.60 1.00 1.00 0.00 1.00 1.00 1.00 36.68%
NAPS 0.18 0.29 0.28 0.27 0.25 0.24 0.22 -12.48%
Adjusted Per Share Value based on latest NOSH - 114,868
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.61 2.49 1.64 0.94 3.04 2.26 1.49 80.10%
EPS 0.47 0.34 0.22 0.11 0.34 0.27 0.17 96.62%
DPS 0.20 0.07 0.07 0.00 0.07 0.07 0.07 100.96%
NAPS 0.0222 0.0215 0.0207 0.02 0.0183 0.0175 0.016 24.32%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.41 0.41 0.40 0.38 0.39 0.38 -
P/RPS 0.85 1.22 1.85 3.15 0.91 1.26 1.85 -40.37%
P/EPS 6.63 8.91 13.90 26.32 8.09 10.60 15.83 -43.93%
EY 15.08 11.22 7.20 3.80 12.37 9.44 6.32 78.27%
DY 6.40 2.44 2.44 0.00 2.63 2.56 2.63 80.62%
P/NAPS 1.39 1.41 1.46 1.48 1.52 1.63 1.73 -13.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 17/11/06 17/08/06 22/05/06 27/02/06 17/11/05 22/08/05 -
Price 0.33 0.44 0.40 0.39 0.37 0.38 0.39 -
P/RPS 1.13 1.31 1.81 3.07 0.89 1.23 1.89 -28.96%
P/EPS 8.75 9.57 13.56 25.66 7.87 10.33 16.25 -33.73%
EY 11.42 10.45 7.38 3.90 12.70 9.68 6.15 50.90%
DY 4.85 2.27 2.50 0.00 2.70 2.63 2.56 52.93%
P/NAPS 1.83 1.52 1.43 1.44 1.48 1.58 1.77 2.24%

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