[MQTECH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.4%
YoY- 35.98%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 58,230 54,368 55,113 56,128 50,976 49,532 50,431 10.05%
PBT 7,915 7,823 8,418 7,845 7,500 6,960 6,654 12.25%
Tax -174 -453 -477 -611 -1,064 -953 -864 -65.60%
NP 7,741 7,370 7,941 7,234 6,436 6,007 5,790 21.33%
-
NP to SH 7,741 7,370 7,941 7,234 6,436 6,007 5,790 21.33%
-
Tax Rate 2.20% 5.79% 5.67% 7.79% 14.19% 13.69% 12.98% -
Total Cost 50,489 46,998 47,172 48,894 44,540 43,525 44,641 8.54%
-
Net Worth 46,159 40,641 36,411 34,663 33,306 32,268 31,014 30.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,219 1,219 1,152 1,152 1,152 1,152 1,126 5.42%
Div Payout % 15.75% 16.54% 14.51% 15.93% 17.91% 19.19% 19.46% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 46,159 40,641 36,411 34,663 33,306 32,268 31,014 30.32%
NOSH 209,814 203,207 191,640 192,574 114,848 115,244 114,868 49.37%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.29% 13.56% 14.41% 12.89% 12.63% 12.13% 11.48% -
ROE 16.77% 18.13% 21.81% 20.87% 19.32% 18.62% 18.67% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.75 26.75 28.76 29.15 44.39 42.98 43.90 -26.32%
EPS 3.69 3.63 4.14 3.76 5.60 5.21 5.04 -18.75%
DPS 0.58 0.60 0.60 0.60 1.00 1.00 1.00 -30.42%
NAPS 0.22 0.20 0.19 0.18 0.29 0.28 0.27 -12.75%
Adjusted Per Share Value based on latest NOSH - 192,574
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.83 3.57 3.62 3.69 3.35 3.26 3.32 9.98%
EPS 0.51 0.48 0.52 0.48 0.42 0.39 0.38 21.65%
DPS 0.08 0.08 0.08 0.08 0.08 0.08 0.07 9.30%
NAPS 0.0304 0.0267 0.0239 0.0228 0.0219 0.0212 0.0204 30.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.24 0.28 0.31 0.25 0.41 0.41 0.40 -
P/RPS 0.86 1.05 1.08 0.86 0.92 0.95 0.91 -3.69%
P/EPS 6.51 7.72 7.48 6.66 7.32 7.87 7.94 -12.38%
EY 15.37 12.95 13.37 15.03 13.67 12.71 12.60 14.15%
DY 2.42 2.14 1.94 2.39 2.44 2.44 2.50 -2.14%
P/NAPS 1.09 1.40 1.63 1.39 1.41 1.46 1.48 -18.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 24/08/07 22/05/07 15/02/07 17/11/06 17/08/06 22/05/06 -
Price 0.22 0.25 0.28 0.33 0.44 0.40 0.39 -
P/RPS 0.79 0.93 0.97 1.13 0.99 0.93 0.89 -7.63%
P/EPS 5.96 6.89 6.76 8.78 7.85 7.67 7.74 -15.97%
EY 16.77 14.51 14.80 11.38 12.74 13.03 12.92 18.97%
DY 2.64 2.40 2.15 1.81 2.27 2.50 2.56 2.07%
P/NAPS 1.00 1.25 1.47 1.83 1.52 1.43 1.44 -21.56%

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