[MQTECH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 61.99%
YoY- -336.19%
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,831 8,594 5,268 2,782 20,552 17,790 14,304 -2.21%
PBT -7,041 -7,272 -3,856 -3,171 -8,127 -3,418 1,103 -
Tax 10 0 0 0 0 0 0 -
NP -7,031 -7,272 -3,856 -3,171 -8,127 -3,418 1,103 -
-
NP to SH -6,684 -7,409 -3,614 -3,139 -8,258 -3,301 1,115 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 20,862 15,866 9,124 5,953 28,679 21,208 13,201 35.56%
-
Net Worth 24,617 23,233 21,398 19,755 22,686 25,890 32,520 -16.89%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 24,617 23,233 21,398 19,755 22,686 25,890 32,520 -16.89%
NOSH 246,173 258,153 237,763 219,510 226,868 215,751 232,291 3.93%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -50.84% -84.62% -73.20% -113.98% -39.54% -19.21% 7.71% -
ROE -27.15% -31.89% -16.89% -15.89% -36.40% -12.75% 3.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.62 3.33 2.22 1.27 9.06 8.25 6.16 -5.91%
EPS -2.93 -2.87 -1.52 -1.43 -3.64 -1.53 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.10 0.12 0.14 -20.04%
Adjusted Per Share Value based on latest NOSH - 219,510
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.11 0.69 0.42 0.22 1.64 1.42 1.14 -1.75%
EPS -0.53 -0.59 -0.29 -0.25 -0.66 -0.26 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0186 0.0171 0.0158 0.0181 0.0207 0.026 -16.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.105 0.10 0.105 0.115 0.13 0.16 0.10 -
P/RPS 1.87 3.00 4.74 9.07 1.44 1.94 1.62 10.01%
P/EPS -3.87 -3.48 -6.91 -8.04 -3.57 -10.46 20.83 -
EY -25.86 -28.70 -14.48 -12.43 -28.00 -9.56 4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 1.17 1.28 1.30 1.33 0.71 29.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 28/11/14 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 -
Price 0.12 0.085 0.11 0.115 0.125 0.15 0.175 -
P/RPS 2.14 2.55 4.96 9.07 1.38 1.82 2.84 -17.15%
P/EPS -4.42 -2.96 -7.24 -8.04 -3.43 -9.80 36.46 -
EY -22.63 -33.76 -13.82 -12.43 -29.12 -10.20 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.94 1.22 1.28 1.25 1.25 1.25 -2.67%

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