[MQTECH] QoQ TTM 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- 68.95%
YoY- -26.21%
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 24,846 27,191 30,947 33,581 29,850 26,689 27,882 -7.39%
PBT -18,811 -19,584 -2,689 -852 -3,119 -4,304 -3,047 236.15%
Tax 148 148 -9 -9 -9 -9 554 -58.48%
NP -18,663 -19,436 -2,698 -861 -3,128 -4,313 -2,493 282.21%
-
NP to SH -18,398 -19,450 -2,871 -1,093 -3,520 -4,668 -2,705 258.56%
-
Tax Rate - - - - - - - -
Total Cost 43,509 46,627 33,645 34,442 32,978 31,002 30,375 27.04%
-
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 -75.11% -71.48% -8.72% -2.56% -10.48% -16.16% -8.94% -
ROE -48.45% -61.69% -5.55% -1.87% -7.13% -9.26% -5.03% -
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 9.16 12.07 13.16 13.21 13.31 11.65 11.92 -16.08%
EPS -6.78 -8.64 -1.22 -0.43 -1.57 -2.04 -1.16 224.12%
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 1.99 2.17 2.47 2.68 2.39 2.13 2.23 -7.30%
EPS -1.47 -1.55 -0.23 -0.09 -0.28 -0.37 -0.22 254.34%
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 1.09 0.83 0.76 0.76 0.90 0.77 0.59 50.50%
P/EPS -1.47 -1.16 -8.19 -23.26 -7.65 -4.42 -6.06 -61.07%
EY -67.83 -86.37 -12.21 -4.30 -13.08 -22.64 -16.51 156.29%
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 0.93 0.75 0.91 0.76 0.75 1.03 0.76 14.39%
P/EPS -1.25 -1.04 -9.83 -23.26 -6.37 -5.89 -7.79 -70.43%
EY -79.80 -95.97 -10.17 -4.30 -15.69 -16.98 -12.84 237.65%
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