[MQTECH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 106.83%
YoY- 323.25%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,552 17,790 14,304 7,005 27,190 22,754 18,353 7.81%
PBT -8,127 -3,418 1,103 1,087 -19,585 -1,384 921 -
Tax 0 0 0 0 148 0 0 -
NP -8,127 -3,418 1,103 1,087 -19,437 -1,384 921 -
-
NP to SH -8,258 -3,301 1,115 1,329 -19,451 -1,414 938 -
-
Tax Rate - - 0.00% 0.00% - - 0.00% -
Total Cost 28,679 21,208 13,201 5,918 46,627 24,138 17,432 39.23%
-
Net Worth 22,686 25,890 32,520 37,971 32,114 51,846 53,935 -43.77%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,686 25,890 32,520 37,971 32,114 51,846 53,935 -43.77%
NOSH 226,868 215,751 232,291 271,224 229,386 235,666 234,499 -2.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -39.54% -19.21% 7.71% 15.52% -71.49% -6.08% 5.02% -
ROE -36.40% -12.75% 3.43% 3.50% -60.57% -2.73% 1.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.06 8.25 6.16 2.58 11.85 9.66 7.83 10.18%
EPS -3.64 -1.53 0.48 0.49 -8.48 -0.60 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.14 0.14 0.14 0.22 0.23 -42.52%
Adjusted Per Share Value based on latest NOSH - 271,224
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.30 1.99 1.60 0.78 3.04 2.55 2.05 7.95%
EPS -0.92 -0.37 0.12 0.15 -2.18 -0.16 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.029 0.0364 0.0425 0.0359 0.058 0.0604 -43.78%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.16 0.10 0.10 0.10 0.10 0.10 -
P/RPS 1.44 1.94 1.62 3.87 0.84 1.04 1.28 8.14%
P/EPS -3.57 -10.46 20.83 20.41 -1.18 -16.67 25.00 -
EY -28.00 -9.56 4.80 4.90 -84.80 -6.00 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 0.71 0.71 0.71 0.45 0.43 108.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 29/08/13 13/05/13 26/02/13 22/11/12 15/08/12 -
Price 0.125 0.15 0.175 0.085 0.09 0.12 0.10 -
P/RPS 1.38 1.82 2.84 3.29 0.76 1.24 1.28 5.12%
P/EPS -3.43 -9.80 36.46 17.35 -1.06 -20.00 25.00 -
EY -29.12 -10.20 2.74 5.76 -94.22 -5.00 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.25 0.61 0.64 0.55 0.43 103.29%

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