[MQTECH] QoQ TTM Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.83%
YoY- -635.11%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,515 16,328 20,551 22,226 23,141 24,846 27,191 -43.69%
PBT -13,086 -12,386 -8,128 -21,618 -19,402 -18,811 -19,584 -23.62%
Tax 0 0 0 148 148 148 148 -
NP -13,086 -12,386 -8,128 -21,470 -19,254 -18,663 -19,436 -23.23%
-
NP to SH -12,986 -12,494 -8,026 -21,105 -19,042 -18,398 -19,450 -23.66%
-
Tax Rate - - - - - - - -
Total Cost 24,601 28,714 28,679 43,696 42,395 43,509 46,627 -34.78%
-
Net Worth 15,833 19,755 23,382 26,358 23,800 37,971 31,527 -36.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 15,833 19,755 23,382 26,358 23,800 37,971 31,527 -36.89%
NOSH 175,925 219,510 233,820 219,651 170,000 271,224 225,193 -15.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -113.64% -75.86% -39.55% -96.60% -83.20% -75.11% -71.48% -
ROE -82.02% -63.24% -34.33% -80.07% -80.01% -48.45% -61.69% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.55 7.44 8.79 10.12 13.61 9.16 12.07 -33.54%
EPS -7.38 -5.69 -3.43 -9.61 -11.20 -6.78 -8.64 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.12 0.14 0.14 0.14 -25.57%
Adjusted Per Share Value based on latest NOSH - 219,651
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.92 1.31 1.64 1.78 1.85 1.99 2.17 -43.65%
EPS -1.04 -1.00 -0.64 -1.69 -1.52 -1.47 -1.55 -23.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0158 0.0187 0.0211 0.019 0.0304 0.0252 -36.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.105 0.115 0.13 0.16 0.10 0.10 0.10 -
P/RPS 1.60 1.55 1.48 1.58 0.73 1.09 0.83 55.07%
P/EPS -1.42 -2.02 -3.79 -1.67 -0.89 -1.47 -1.16 14.47%
EY -70.30 -49.49 -26.40 -60.05 -112.01 -67.83 -86.37 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.28 1.30 1.33 0.71 0.71 0.71 39.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 13/05/13 26/02/13 -
Price 0.11 0.115 0.125 0.15 0.175 0.085 0.09 -
P/RPS 1.68 1.55 1.42 1.48 1.29 0.93 0.75 71.45%
P/EPS -1.49 -2.02 -3.64 -1.56 -1.56 -1.25 -1.04 27.17%
EY -67.10 -49.49 -27.46 -64.06 -64.01 -79.80 -95.97 -21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.28 1.25 1.25 1.25 0.61 0.64 53.92%

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