[MQTECH] QoQ TTM Result on 31-Mar-2014 [#1]

Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -55.67%
YoY- 32.09%
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,834 11,355 11,515 16,328 20,551 22,226 23,141 -28.96%
PBT -7,034 -11,982 -13,086 -12,386 -8,128 -21,618 -19,402 -49.06%
Tax 6 1 0 0 0 148 148 -88.12%
NP -7,028 -11,981 -13,086 -12,386 -8,128 -21,470 -19,254 -48.83%
-
NP to SH -6,819 -12,366 -12,986 -12,494 -8,026 -21,105 -19,042 -49.47%
-
Tax Rate - - - - - - - -
Total Cost 20,862 23,336 24,601 28,714 28,679 43,696 42,395 -37.58%
-
Net Worth 58,999 25,300 15,833 19,755 23,382 26,358 23,800 82.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 58,999 25,300 15,833 19,755 23,382 26,358 23,800 82.86%
NOSH 589,999 281,111 175,925 219,510 233,820 219,651 170,000 128.70%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -50.80% -105.51% -113.64% -75.86% -39.55% -96.60% -83.20% -
ROE -11.56% -48.88% -82.02% -63.24% -34.33% -80.07% -80.01% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.34 4.04 6.55 7.44 8.79 10.12 13.61 -68.98%
EPS -1.16 -4.40 -7.38 -5.69 -3.43 -9.61 -11.20 -77.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.09 0.10 0.12 0.14 -20.04%
Adjusted Per Share Value based on latest NOSH - 219,510
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.11 0.91 0.92 1.31 1.64 1.78 1.85 -28.79%
EPS -0.55 -0.99 -1.04 -1.00 -0.64 -1.69 -1.52 -49.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0202 0.0127 0.0158 0.0187 0.0211 0.019 83.12%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.105 0.10 0.105 0.115 0.13 0.16 0.10 -
P/RPS 4.48 2.48 1.60 1.55 1.48 1.58 0.73 234.09%
P/EPS -9.08 -2.27 -1.42 -2.02 -3.79 -1.67 -0.89 368.41%
EY -11.01 -43.99 -70.30 -49.49 -26.40 -60.05 -112.01 -78.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 1.17 1.28 1.30 1.33 0.71 29.71%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 28/11/14 29/08/14 23/05/14 26/02/14 28/11/13 29/08/13 -
Price 0.12 0.085 0.11 0.115 0.125 0.15 0.175 -
P/RPS 5.12 2.10 1.68 1.55 1.42 1.48 1.29 150.05%
P/EPS -10.38 -1.93 -1.49 -2.02 -3.64 -1.56 -1.56 252.54%
EY -9.63 -51.75 -67.10 -49.49 -27.46 -64.06 -64.01 -71.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.94 1.22 1.28 1.25 1.25 1.25 -2.67%

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