[MQTECH] QoQ Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 261.65%
YoY- -7.12%
Quarter Report
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 4,821 3,987 3,730 5,325 3,486 4,042 5,096 -3.62%
PBT -1,075 26 -1,800 145 -838 -910 10 -
Tax 0 0 0 6 0 0 0 -
NP -1,075 26 -1,800 151 -838 -910 10 -
-
NP to SH -935 189 -2,188 548 -339 -1,059 518 -
-
Tax Rate - 0.00% - -4.14% - - 0.00% -
Total Cost 5,896 3,961 5,530 5,174 4,324 4,952 5,086 10.32%
-
Net Worth 23,713 25,108 25,108 27,898 10,272 29,416 58,999 -45.44%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 23,713 25,108 25,108 27,898 10,272 29,416 58,999 -45.44%
NOSH 139,490 278,980 278,980 278,980 102,727 294,166 589,999 -61.66%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -22.30% 0.65% -48.26% 2.84% -24.04% -22.51% 0.20% -
ROE -3.94% 0.75% -8.71% 1.96% -3.30% -3.60% 0.88% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.46 1.43 1.34 1.91 3.39 1.37 0.86 152.31%
EPS -0.77 0.01 -0.65 0.05 -0.33 -0.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.09 0.09 0.10 0.10 0.10 0.10 42.30%
Adjusted Per Share Value based on latest NOSH - 278,980
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.54 0.45 0.42 0.60 0.39 0.45 0.57 -3.53%
EPS -0.10 0.02 -0.24 0.06 -0.04 -0.12 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0281 0.0281 0.0312 0.0115 0.0329 0.066 -45.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.12 0.055 0.08 0.085 0.12 0.10 0.165 -
P/RPS 3.47 3.85 5.98 4.45 3.54 7.28 19.10 -67.82%
P/EPS -17.90 81.18 -10.20 43.27 -36.36 -27.78 187.93 -
EY -5.59 1.23 -9.80 2.31 -2.75 -3.60 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.89 0.85 1.20 1.00 1.65 -42.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 24/08/16 25/05/16 29/02/16 20/11/15 20/08/15 19/05/15 -
Price 0.08 0.055 0.075 0.08 0.09 0.085 0.13 -
P/RPS 2.31 3.85 5.61 4.19 2.65 6.19 15.05 -71.23%
P/EPS -11.93 81.18 -9.56 40.73 -27.27 -23.61 148.07 -
EY -8.38 1.23 -10.46 2.46 -3.67 -4.24 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.83 0.80 0.90 0.85 1.30 -49.15%

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