[MQTECH] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 375.77%
YoY- 154.2%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 28,608 36,706 22,922 47,270 43,714 47,240 47,374 -8.05%
PBT 2,206 1,842 -5,060 1,868 -3,316 1,204 7,456 -18.35%
Tax 0 0 0 -22 -90 -292 -396 -
NP 2,206 1,842 -5,060 1,846 -3,406 912 7,060 -17.60%
-
NP to SH 2,230 1,876 -5,060 1,846 -3,406 912 7,060 -17.46%
-
Tax Rate 0.00% 0.00% - 1.18% - 24.25% 5.31% -
Total Cost 26,402 34,864 27,982 45,424 47,120 46,328 40,314 -6.80%
-
Net Worth 32,520 53,935 52,899 53,072 50,629 50,159 39,441 -3.16%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 2,366 -
Div Payout % - - - - - - 33.52% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 32,520 53,935 52,899 53,072 50,629 50,159 39,441 -3.16%
NOSH 232,291 234,499 229,999 230,749 230,135 227,999 197,206 2.76%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.71% 5.02% -22.07% 3.91% -7.79% 1.93% 14.90% -
ROE 6.86% 3.48% -9.57% 3.48% -6.73% 1.82% 17.90% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.32 15.65 9.97 20.49 18.99 20.72 24.02 -10.52%
EPS 0.96 0.80 -2.20 0.80 -1.48 0.40 3.58 -19.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.14 0.23 0.23 0.23 0.22 0.22 0.20 -5.76%
Adjusted Per Share Value based on latest NOSH - 229,444
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.29 2.93 1.83 3.78 3.49 3.78 3.79 -8.04%
EPS 0.18 0.15 -0.40 0.15 -0.27 0.07 0.56 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.026 0.0431 0.0423 0.0424 0.0405 0.0401 0.0315 -3.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.10 0.10 0.09 0.12 0.11 0.14 0.28 -
P/RPS 0.81 0.64 0.90 0.59 0.58 0.68 1.17 -5.93%
P/EPS 10.42 12.50 -4.09 15.00 -7.43 35.00 7.82 4.89%
EY 9.60 8.00 -24.44 6.67 -13.45 2.86 12.79 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.29 -
P/NAPS 0.71 0.43 0.39 0.52 0.50 0.64 1.40 -10.69%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 15/08/12 24/08/11 20/08/10 24/08/09 27/08/08 24/08/07 -
Price 0.175 0.10 0.08 0.13 0.08 0.14 0.25 -
P/RPS 1.42 0.64 0.80 0.63 0.42 0.68 1.04 5.32%
P/EPS 18.23 12.50 -3.64 16.25 -5.41 35.00 6.98 17.33%
EY 5.49 8.00 -27.50 6.15 -18.50 2.86 14.32 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.80 -
P/NAPS 1.25 0.43 0.35 0.57 0.36 0.64 1.25 0.00%

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