[MQTECH] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 21.43%
YoY- -114.6%
Quarter Report
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,933 25,639 23,682 19,717 16,763 17,863 16,528 34.91%
PBT -3,122 -7,469 -7,279 -6,275 -7,609 -2,704 -2,467 16.94%
Tax 35 -382 -382 -382 -382 6 6 223.01%
NP -3,087 -7,851 -7,661 -6,657 -7,991 -2,698 -2,461 16.26%
-
NP to SH -3,158 -8,035 -7,796 -6,584 -8,380 -2,416 -1,820 44.25%
-
Tax Rate - - - - - - - -
Total Cost 29,020 33,490 31,343 26,374 24,754 20,561 18,989 32.57%
-
Net Worth 41,476 41,476 37,328 45,624 45,624 23,713 25,108 39.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 41,476 41,476 37,328 45,624 45,624 23,713 25,108 39.61%
NOSH 414,765 414,765 414,765 414,765 414,765 139,490 278,980 30.16%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -11.90% -30.62% -32.35% -33.76% -47.67% -15.10% -14.89% -
ROE -7.61% -19.37% -20.88% -14.43% -18.37% -10.19% -7.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.25 6.18 5.71 4.75 4.04 12.81 5.92 3.67%
EPS -0.76 -1.94 -1.88 -1.59 -2.02 -1.73 -0.65 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.11 0.11 0.17 0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 414,765
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.07 2.05 1.89 1.58 1.34 1.43 1.32 34.86%
EPS -0.25 -0.64 -0.62 -0.53 -0.67 -0.19 -0.15 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0332 0.0298 0.0365 0.0365 0.019 0.0201 39.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.06 0.06 0.05 0.05 0.045 0.12 0.055 -
P/RPS 0.96 0.97 0.88 1.05 1.11 0.94 0.93 2.13%
P/EPS -7.88 -3.10 -2.66 -3.15 -2.23 -6.93 -8.43 -4.38%
EY -12.69 -32.29 -37.59 -31.75 -44.90 -14.43 -11.86 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.56 0.45 0.41 0.71 0.61 -1.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 28/11/16 24/08/16 -
Price 0.055 0.06 0.05 0.045 0.045 0.08 0.055 -
P/RPS 0.88 0.97 0.88 0.95 1.11 0.62 0.93 -3.60%
P/EPS -7.22 -3.10 -2.66 -2.83 -2.23 -4.62 -8.43 -9.78%
EY -13.84 -32.29 -37.59 -35.28 -44.90 -21.65 -11.86 10.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.56 0.41 0.41 0.47 0.61 -6.65%

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