[MQTECH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.5%
YoY- -1642.18%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 16,328 20,551 22,226 23,141 24,846 27,191 30,947 -34.73%
PBT -12,386 -8,128 -21,618 -19,402 -18,811 -19,584 -2,689 177.09%
Tax 0 0 148 148 148 148 -9 -
NP -12,386 -8,128 -21,470 -19,254 -18,663 -19,436 -2,698 176.47%
-
NP to SH -12,494 -8,026 -21,105 -19,042 -18,398 -19,450 -2,871 166.78%
-
Tax Rate - - - - - - - -
Total Cost 28,714 28,679 43,696 42,395 43,509 46,627 33,645 -10.03%
-
Net Worth 19,755 23,382 26,358 23,800 37,971 31,527 51,743 -47.40%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 19,755 23,382 26,358 23,800 37,971 31,527 51,743 -47.40%
NOSH 219,510 233,820 219,651 170,000 271,224 225,193 235,200 -4.50%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -75.86% -39.55% -96.60% -83.20% -75.11% -71.48% -8.72% -
ROE -63.24% -34.33% -80.07% -80.01% -48.45% -61.69% -5.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.44 8.79 10.12 13.61 9.16 12.07 13.16 -31.65%
EPS -5.69 -3.43 -9.61 -11.20 -6.78 -8.64 -1.22 179.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.12 0.14 0.14 0.14 0.22 -44.92%
Adjusted Per Share Value based on latest NOSH - 170,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.90 9.95 10.76 11.20 12.03 13.16 14.98 -34.75%
EPS -6.05 -3.89 -10.22 -9.22 -8.91 -9.42 -1.39 166.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.1132 0.1276 0.1152 0.1838 0.1526 0.2505 -47.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.115 0.13 0.16 0.10 0.10 0.10 0.10 -
P/RPS 1.55 1.48 1.58 0.73 1.09 0.83 0.76 60.89%
P/EPS -2.02 -3.79 -1.67 -0.89 -1.47 -1.16 -8.19 -60.70%
EY -49.49 -26.40 -60.05 -112.01 -67.83 -86.37 -12.21 154.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.30 1.33 0.71 0.71 0.71 0.45 100.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 28/11/13 29/08/13 13/05/13 26/02/13 22/11/12 -
Price 0.115 0.125 0.15 0.175 0.085 0.09 0.12 -
P/RPS 1.55 1.42 1.48 1.29 0.93 0.75 0.91 42.67%
P/EPS -2.02 -3.64 -1.56 -1.56 -1.25 -1.04 -9.83 -65.21%
EY -49.49 -27.46 -64.06 -64.01 -79.80 -95.97 -10.17 187.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.25 1.25 0.61 0.64 0.55 75.70%

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