[MQTECH] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 110.51%
YoY- 139.82%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,005 4,437 4,401 9,003 9,350 8,193 7,035 -0.28%
PBT 1,087 -18,200 -2,305 607 314 -1,305 -468 -
Tax 0 148 0 0 0 -9 0 -
NP 1,087 -18,052 -2,305 607 314 -1,314 -468 -
-
NP to SH 1,329 -18,036 -2,352 661 314 -1,457 -468 -
-
Tax Rate 0.00% - - 0.00% 0.00% - - -
Total Cost 5,918 22,489 6,706 8,396 9,036 9,507 7,503 -14.62%
-
Net Worth 37,971 31,527 51,743 58,473 49,342 50,410 53,820 -20.73%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 37,971 31,527 51,743 58,473 49,342 50,410 53,820 -20.73%
NOSH 271,224 225,193 235,200 254,230 224,285 229,137 233,999 10.33%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.52% -406.85% -52.37% 6.74% 3.36% -16.04% -6.65% -
ROE 3.50% -57.21% -4.55% 1.13% 0.64% -2.89% -0.87% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.58 1.97 1.87 3.54 4.17 3.58 3.01 -9.75%
EPS 0.49 -8.00 -1.00 0.26 0.14 -0.57 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.22 0.23 0.22 0.22 0.23 -28.15%
Adjusted Per Share Value based on latest NOSH - 254,230
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.56 0.35 0.35 0.72 0.75 0.65 0.56 0.00%
EPS 0.11 -1.44 -0.19 0.05 0.03 -0.12 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0252 0.0414 0.0467 0.0394 0.0403 0.043 -20.62%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.10 0.10 0.10 0.10 0.12 0.09 0.07 -
P/RPS 3.87 5.08 5.34 2.82 2.88 2.52 2.33 40.20%
P/EPS 20.41 -1.25 -10.00 38.46 85.71 -14.15 -35.00 -
EY 4.90 -80.09 -10.00 2.60 1.17 -7.07 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.45 0.43 0.55 0.41 0.30 77.49%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 23/11/11 -
Price 0.085 0.09 0.12 0.10 0.10 0.12 0.09 -
P/RPS 3.29 4.57 6.41 2.82 2.40 3.36 2.99 6.57%
P/EPS 17.35 -1.12 -12.00 38.46 71.43 -18.87 -45.00 -
EY 5.76 -88.99 -8.33 2.60 1.40 -5.30 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.55 0.43 0.45 0.55 0.39 34.70%

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