[MQTECH] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
17-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 49,532 50,431 47,315 46,638 42,021 16,121 4,638 387.06%
PBT 6,960 6,654 6,173 5,747 5,214 5,651 4,166 40.92%
Tax -953 -864 -853 -751 -894 -262 -53 589.99%
NP 6,007 5,790 5,320 4,996 4,320 5,389 4,113 28.81%
-
NP to SH 6,007 5,790 5,320 4,996 4,320 5,389 4,113 28.81%
-
Tax Rate 13.69% 12.98% 13.82% 13.07% 17.15% 4.64% 1.27% -
Total Cost 43,525 44,641 41,995 41,642 37,701 10,732 525 1816.75%
-
Net Worth 32,268 31,014 28,391 27,274 24,788 26,185 11,757 96.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,152 1,126 1,126 1,126 1,126 - - -
Div Payout % 19.19% 19.46% 21.18% 22.55% 26.08% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 32,268 31,014 28,391 27,274 24,788 26,185 11,757 96.39%
NOSH 115,244 114,868 113,564 113,643 112,677 110,956 78,380 29.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.13% 11.48% 11.24% 10.71% 10.28% 33.43% 88.68% -
ROE 18.62% 18.67% 18.74% 18.32% 17.43% 20.58% 34.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.98 43.90 41.66 41.04 37.29 14.53 5.92 276.30%
EPS 5.21 5.04 4.68 4.40 3.83 4.86 5.25 -0.50%
DPS 1.00 1.00 0.99 0.99 1.00 0.00 0.00 -
NAPS 0.28 0.27 0.25 0.24 0.22 0.236 0.15 51.77%
Adjusted Per Share Value based on latest NOSH - 113,643
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.26 3.32 3.11 3.07 2.76 1.06 0.30 392.75%
EPS 0.39 0.38 0.35 0.33 0.28 0.35 0.27 27.86%
DPS 0.08 0.07 0.07 0.07 0.07 0.00 0.00 -
NAPS 0.0212 0.0204 0.0187 0.0179 0.0163 0.0172 0.0077 96.80%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.41 0.40 0.38 0.39 0.38 0.41 0.00 -
P/RPS 0.95 0.91 0.91 0.95 1.02 2.82 0.00 -
P/EPS 7.87 7.94 8.11 8.87 9.91 8.44 0.00 -
EY 12.71 12.60 12.33 11.27 10.09 11.85 0.00 -
DY 2.44 2.50 2.61 2.54 2.63 0.00 0.00 -
P/NAPS 1.46 1.48 1.52 1.63 1.73 1.74 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 22/05/06 27/02/06 17/11/05 22/08/05 - - -
Price 0.40 0.39 0.37 0.38 0.39 0.00 0.00 -
P/RPS 0.93 0.89 0.89 0.93 1.05 0.00 0.00 -
P/EPS 7.67 7.74 7.90 8.64 10.17 0.00 0.00 -
EY 13.03 12.92 12.66 11.57 9.83 0.00 0.00 -
DY 2.50 2.56 2.68 2.61 2.56 0.00 0.00 -
P/NAPS 1.43 1.44 1.48 1.58 1.77 0.00 0.00 -

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