[MQTECH] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 9.77%
YoY- 37.15%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 54,894 58,230 54,368 55,113 56,128 50,976 49,532 7.07%
PBT 7,741 7,915 7,823 8,418 7,845 7,500 6,960 7.32%
Tax -219 -174 -453 -477 -611 -1,064 -953 -62.38%
NP 7,522 7,741 7,370 7,941 7,234 6,436 6,007 16.12%
-
NP to SH 7,522 7,741 7,370 7,941 7,234 6,436 6,007 16.12%
-
Tax Rate 2.83% 2.20% 5.79% 5.67% 7.79% 14.19% 13.69% -
Total Cost 47,372 50,489 46,998 47,172 48,894 44,540 43,525 5.79%
-
Net Worth 50,629 46,159 40,641 36,411 34,663 33,306 32,268 34.91%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,219 1,219 1,219 1,152 1,152 1,152 1,152 3.82%
Div Payout % 16.21% 15.75% 16.54% 14.51% 15.93% 17.91% 19.19% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 50,629 46,159 40,641 36,411 34,663 33,306 32,268 34.91%
NOSH 230,133 209,814 203,207 191,640 192,574 114,848 115,244 58.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.70% 13.29% 13.56% 14.41% 12.89% 12.63% 12.13% -
ROE 14.86% 16.77% 18.13% 21.81% 20.87% 19.32% 18.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.85 27.75 26.75 28.76 29.15 44.39 42.98 -32.39%
EPS 3.27 3.69 3.63 4.14 3.76 5.60 5.21 -26.63%
DPS 0.53 0.58 0.60 0.60 0.60 1.00 1.00 -34.43%
NAPS 0.22 0.22 0.20 0.19 0.18 0.29 0.28 -14.81%
Adjusted Per Share Value based on latest NOSH - 191,640
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.61 3.83 3.57 3.62 3.69 3.35 3.26 7.01%
EPS 0.49 0.51 0.48 0.52 0.48 0.42 0.39 16.38%
DPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.00%
NAPS 0.0333 0.0304 0.0267 0.0239 0.0228 0.0219 0.0212 35.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.22 0.24 0.28 0.31 0.25 0.41 0.41 -
P/RPS 0.92 0.86 1.05 1.08 0.86 0.92 0.95 -2.11%
P/EPS 6.73 6.51 7.72 7.48 6.66 7.32 7.87 -9.88%
EY 14.86 15.37 12.95 13.37 15.03 13.67 12.71 10.94%
DY 2.41 2.42 2.14 1.94 2.39 2.44 2.44 -0.81%
P/NAPS 1.00 1.09 1.40 1.63 1.39 1.41 1.46 -22.24%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 22/11/07 24/08/07 22/05/07 15/02/07 17/11/06 17/08/06 -
Price 0.19 0.22 0.25 0.28 0.33 0.44 0.40 -
P/RPS 0.80 0.79 0.93 0.97 1.13 0.99 0.93 -9.52%
P/EPS 5.81 5.96 6.89 6.76 8.78 7.85 7.67 -16.86%
EY 17.20 16.77 14.51 14.80 11.38 12.74 13.03 20.27%
DY 2.79 2.64 2.40 2.15 1.81 2.27 2.50 7.56%
P/NAPS 0.86 1.00 1.25 1.47 1.83 1.52 1.43 -28.68%

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