[MQTECH] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 53.63%
YoY- 74.69%
Quarter Report
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 17,949 17,865 17,705 16,148 13,834 11,355 11,515 34.32%
PBT -1,593 -1,500 -4,079 -3,853 -7,034 -11,982 -13,086 -75.34%
Tax 6 5 6 6 6 1 0 -
NP -1,587 -1,495 -4,073 -3,847 -7,028 -11,981 -13,086 -75.40%
-
NP to SH -362 -290 -3,746 -3,162 -6,819 -12,366 -12,986 -90.74%
-
Tax Rate - - - - - - - -
Total Cost 19,536 19,360 21,778 19,995 20,862 23,336 24,601 -14.20%
-
Net Worth 27,898 10,272 29,416 58,999 58,999 25,300 15,833 45.73%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 27,898 10,272 29,416 58,999 58,999 25,300 15,833 45.73%
NOSH 278,980 102,727 294,166 589,999 589,999 281,111 175,925 35.87%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.84% -8.37% -23.00% -23.82% -50.80% -105.51% -113.64% -
ROE -1.30% -2.82% -12.73% -5.36% -11.56% -48.88% -82.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.43 17.39 6.02 2.74 2.34 4.04 6.55 -1.22%
EPS -0.13 -0.28 -1.27 -0.54 -1.16 -4.40 -7.38 -93.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.09 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 589,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.43 1.43 1.42 1.29 1.11 0.91 0.92 34.07%
EPS -0.03 -0.02 -0.30 -0.25 -0.55 -0.99 -1.04 -90.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0082 0.0235 0.0472 0.0472 0.0202 0.0127 45.39%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.085 0.12 0.10 0.165 0.105 0.10 0.105 -
P/RPS 1.32 0.69 1.66 6.03 4.48 2.48 1.60 -12.00%
P/EPS -65.51 -42.51 -7.85 -30.79 -9.08 -2.27 -1.42 1177.36%
EY -1.53 -2.35 -12.73 -3.25 -11.01 -43.99 -70.30 -92.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.20 1.00 1.65 1.05 1.11 1.17 -19.13%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 20/08/15 19/05/15 24/02/15 28/11/14 29/08/14 -
Price 0.08 0.09 0.085 0.13 0.12 0.085 0.11 -
P/RPS 1.24 0.52 1.41 4.75 5.12 2.10 1.68 -18.28%
P/EPS -61.65 -31.88 -6.67 -24.26 -10.38 -1.93 -1.49 1088.19%
EY -1.62 -3.14 -14.98 -4.12 -9.63 -51.75 -67.10 -91.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.90 0.85 1.30 1.20 0.94 1.22 -24.46%

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