[MQTECH] QoQ TTM Result on 31-Dec-2014 [#4]

Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 44.86%
YoY- 15.04%
Quarter Report
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 17,865 17,705 16,148 13,834 11,355 11,515 16,328 6.17%
PBT -1,500 -4,079 -3,853 -7,034 -11,982 -13,086 -12,386 -75.49%
Tax 5 6 6 6 1 0 0 -
NP -1,495 -4,073 -3,847 -7,028 -11,981 -13,086 -12,386 -75.54%
-
NP to SH -290 -3,746 -3,162 -6,819 -12,366 -12,986 -12,494 -91.84%
-
Tax Rate - - - - - - - -
Total Cost 19,360 21,778 19,995 20,862 23,336 24,601 28,714 -23.09%
-
Net Worth 10,272 29,416 58,999 58,999 25,300 15,833 19,755 -35.31%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 10,272 29,416 58,999 58,999 25,300 15,833 19,755 -35.31%
NOSH 102,727 294,166 589,999 589,999 281,111 175,925 219,510 -39.69%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -8.37% -23.00% -23.82% -50.80% -105.51% -113.64% -75.86% -
ROE -2.82% -12.73% -5.36% -11.56% -48.88% -82.02% -63.24% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.39 6.02 2.74 2.34 4.04 6.55 7.44 76.03%
EPS -0.28 -1.27 -0.54 -1.16 -4.40 -7.38 -5.69 -86.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.09 0.09 0.09 7.26%
Adjusted Per Share Value based on latest NOSH - 589,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.43 1.42 1.29 1.11 0.91 0.92 1.31 6.01%
EPS -0.02 -0.30 -0.25 -0.55 -0.99 -1.04 -1.00 -92.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0235 0.0472 0.0472 0.0202 0.0127 0.0158 -35.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.12 0.10 0.165 0.105 0.10 0.105 0.115 -
P/RPS 0.69 1.66 6.03 4.48 2.48 1.60 1.55 -41.66%
P/EPS -42.51 -7.85 -30.79 -9.08 -2.27 -1.42 -2.02 660.83%
EY -2.35 -12.73 -3.25 -11.01 -43.99 -70.30 -49.49 -86.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 1.65 1.05 1.11 1.17 1.28 -4.20%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 23/05/14 -
Price 0.09 0.085 0.13 0.12 0.085 0.11 0.115 -
P/RPS 0.52 1.41 4.75 5.12 2.10 1.68 1.55 -51.68%
P/EPS -31.88 -6.67 -24.26 -10.38 -1.93 -1.49 -2.02 528.12%
EY -3.14 -14.98 -4.12 -9.63 -51.75 -67.10 -49.49 -84.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.85 1.30 1.20 0.94 1.22 1.28 -20.91%

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