[MQTECH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 107.75%
YoY- 116.5%
Quarter Report
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 17,950 12,624 9,138 5,096 13,831 8,594 5,268 125.93%
PBT -1,594 -1,739 -900 10 -7,041 -7,272 -3,856 -44.41%
Tax 6 0 0 0 10 0 0 -
NP -1,588 -1,739 -900 10 -7,031 -7,272 -3,856 -44.55%
-
NP to SH -863 -881 -541 518 -6,684 -7,409 -3,614 -61.40%
-
Tax Rate - - - 0.00% - - - -
Total Cost 19,538 14,363 10,038 5,086 20,862 15,866 9,124 65.90%
-
Net Worth 27,898 12,768 15,457 24,617 24,617 23,233 21,398 19.28%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 27,898 12,768 15,457 24,617 24,617 23,233 21,398 19.28%
NOSH 278,980 127,681 154,571 246,173 246,173 258,153 237,763 11.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.85% -13.78% -9.85% 0.20% -50.84% -84.62% -73.20% -
ROE -3.09% -6.90% -3.50% 2.10% -27.15% -31.89% -16.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.43 9.89 5.91 2.07 5.62 3.33 2.22 102.79%
EPS -0.63 -0.69 -0.35 0.00 -2.93 -2.87 -1.52 -44.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 589,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.43 1.01 0.73 0.41 1.11 0.69 0.42 125.81%
EPS -0.07 -0.07 -0.04 0.04 -0.53 -0.59 -0.29 -61.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0102 0.0124 0.0197 0.0197 0.0186 0.0171 19.30%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.085 0.12 0.10 0.165 0.105 0.10 0.105 -
P/RPS 1.32 1.21 1.69 7.97 1.87 3.00 4.74 -57.25%
P/EPS -27.48 -17.39 -28.57 78.41 -3.87 -3.48 -6.91 150.38%
EY -3.64 -5.75 -3.50 1.28 -25.86 -28.70 -14.48 -60.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.20 1.00 1.65 1.05 1.11 1.17 -19.13%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 -
Price 0.08 0.09 0.085 0.13 0.12 0.085 0.11 -
P/RPS 1.24 0.91 1.44 6.28 2.14 2.55 4.96 -60.21%
P/EPS -25.86 -13.04 -24.29 61.78 -4.42 -2.96 -7.24 133.12%
EY -3.87 -7.67 -4.12 1.62 -22.63 -33.76 -13.82 -57.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.85 1.30 1.20 0.94 1.22 -24.46%

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