[MQTECH] QoQ TTM Result on 30-Sep-2012 [#3]

View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,141 24,846 27,191 30,947 33,581 29,850 26,689 -9.07%
PBT -19,402 -18,811 -19,584 -2,689 -852 -3,119 -4,304 173.13%
Tax 148 148 148 -9 -9 -9 -9 -
NP -19,254 -18,663 -19,436 -2,698 -861 -3,128 -4,313 171.36%
-
NP to SH -19,042 -18,398 -19,450 -2,871 -1,093 -3,520 -4,668 155.52%
-
Tax Rate - - - - - - - -
Total Cost 42,395 43,509 46,627 33,645 34,442 32,978 31,002 23.22%
-
Net Worth 23,800 37,971 31,527 51,743 58,473 49,342 50,410 -39.39%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 23,800 37,971 31,527 51,743 58,473 49,342 50,410 -39.39%
NOSH 170,000 271,224 225,193 235,200 254,230 224,285 229,137 -18.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -83.20% -75.11% -71.48% -8.72% -2.56% -10.48% -16.16% -
ROE -80.01% -48.45% -61.69% -5.55% -1.87% -7.13% -9.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.61 9.16 12.07 13.16 13.21 13.31 11.65 10.93%
EPS -11.20 -6.78 -8.64 -1.22 -0.43 -1.57 -2.04 211.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.22 0.23 0.22 0.22 -26.03%
Adjusted Per Share Value based on latest NOSH - 235,200
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.85 1.99 2.17 2.47 2.68 2.39 2.13 -8.97%
EPS -1.52 -1.47 -1.55 -0.23 -0.09 -0.28 -0.37 156.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0304 0.0252 0.0414 0.0467 0.0394 0.0403 -39.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.10 0.10 0.10 0.10 0.12 0.09 -
P/RPS 0.73 1.09 0.83 0.76 0.76 0.90 0.77 -3.49%
P/EPS -0.89 -1.47 -1.16 -8.19 -23.26 -7.65 -4.42 -65.67%
EY -112.01 -67.83 -86.37 -12.21 -4.30 -13.08 -22.64 190.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.71 0.45 0.43 0.55 0.41 44.25%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 13/05/13 26/02/13 22/11/12 15/08/12 23/05/12 23/02/12 -
Price 0.175 0.085 0.09 0.12 0.10 0.10 0.12 -
P/RPS 1.29 0.93 0.75 0.91 0.76 0.75 1.03 16.20%
P/EPS -1.56 -1.25 -1.04 -9.83 -23.26 -6.37 -5.89 -58.79%
EY -64.01 -79.80 -95.97 -10.17 -4.30 -15.69 -16.98 142.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.61 0.64 0.55 0.43 0.45 0.55 72.94%

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