[MQTECH] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.41%
YoY- -422.67%
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,551 22,226 23,141 24,846 27,191 30,947 33,581 -27.85%
PBT -8,128 -21,618 -19,402 -18,811 -19,584 -2,689 -852 347.96%
Tax 0 148 148 148 148 -9 -9 -
NP -8,128 -21,470 -19,254 -18,663 -19,436 -2,698 -861 344.84%
-
NP to SH -8,026 -21,105 -19,042 -18,398 -19,450 -2,871 -1,093 276.42%
-
Tax Rate - - - - - - - -
Total Cost 28,679 43,696 42,395 43,509 46,627 33,645 34,442 -11.46%
-
Net Worth 23,382 26,358 23,800 37,971 31,527 51,743 58,473 -45.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 23,382 26,358 23,800 37,971 31,527 51,743 58,473 -45.63%
NOSH 233,820 219,651 170,000 271,224 225,193 235,200 254,230 -5.41%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -39.55% -96.60% -83.20% -75.11% -71.48% -8.72% -2.56% -
ROE -34.33% -80.07% -80.01% -48.45% -61.69% -5.55% -1.87% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.79 10.12 13.61 9.16 12.07 13.16 13.21 -23.72%
EPS -3.43 -9.61 -11.20 -6.78 -8.64 -1.22 -0.43 297.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.14 0.14 0.14 0.22 0.23 -42.52%
Adjusted Per Share Value based on latest NOSH - 271,224
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.64 1.78 1.85 1.99 2.17 2.47 2.68 -27.85%
EPS -0.64 -1.69 -1.52 -1.47 -1.55 -0.23 -0.09 268.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0211 0.019 0.0304 0.0252 0.0414 0.0467 -45.58%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.16 0.10 0.10 0.10 0.10 0.10 -
P/RPS 1.48 1.58 0.73 1.09 0.83 0.76 0.76 55.75%
P/EPS -3.79 -1.67 -0.89 -1.47 -1.16 -8.19 -23.26 -70.06%
EY -26.40 -60.05 -112.01 -67.83 -86.37 -12.21 -4.30 234.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 0.71 0.71 0.71 0.45 0.43 108.66%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 29/08/13 13/05/13 26/02/13 22/11/12 15/08/12 -
Price 0.125 0.15 0.175 0.085 0.09 0.12 0.10 -
P/RPS 1.42 1.48 1.29 0.93 0.75 0.91 0.76 51.52%
P/EPS -3.64 -1.56 -1.56 -1.25 -1.04 -9.83 -23.26 -70.86%
EY -27.46 -64.06 -64.01 -79.80 -95.97 -10.17 -4.30 243.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.25 0.61 0.64 0.55 0.43 103.29%

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