[MQTECH] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 42.43%
YoY- -424.13%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 29,268 15,434 18,276 10,536 28,608 36,706 22,922 4.15%
PBT -2,890 -3,550 -1,800 -7,712 2,206 1,842 -5,060 -8.90%
Tax 0 0 0 0 0 0 0 -
NP -2,890 -3,550 -1,800 -7,712 2,206 1,842 -5,060 -8.90%
-
NP to SH -2,828 -3,998 -1,082 -7,228 2,230 1,876 -5,060 -9.23%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 32,158 18,984 20,076 18,248 26,402 34,864 27,982 2.34%
-
Net Worth 37,328 25,108 15,457 21,398 32,520 53,935 52,899 -5.64%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 37,328 25,108 15,457 21,398 32,520 53,935 52,899 -5.64%
NOSH 414,765 278,980 154,571 237,763 232,291 234,499 229,999 10.31%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -9.87% -23.00% -9.85% -73.20% 7.71% 5.02% -22.07% -
ROE -7.58% -15.92% -7.00% -33.78% 6.86% 3.48% -9.57% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.06 5.53 11.82 4.43 12.32 15.65 9.97 -5.58%
EPS -0.70 -1.28 -0.70 -3.04 0.96 0.80 -2.20 -17.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.09 0.14 0.23 0.23 -14.46%
Adjusted Per Share Value based on latest NOSH - 175,925
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.34 1.23 1.46 0.84 2.29 2.93 1.83 4.17%
EPS -0.23 -0.32 -0.09 -0.58 0.18 0.15 -0.40 -8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0201 0.0124 0.0171 0.026 0.0431 0.0423 -5.66%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.05 0.055 0.10 0.105 0.10 0.10 0.09 -
P/RPS 0.71 0.99 0.85 2.37 0.81 0.64 0.90 -3.87%
P/EPS -7.33 -3.84 -14.29 -3.45 10.42 12.50 -4.09 10.20%
EY -13.64 -26.06 -7.00 -28.95 9.60 8.00 -24.44 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 1.00 1.17 0.71 0.43 0.39 6.20%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 24/08/16 20/08/15 29/08/14 29/08/13 15/08/12 24/08/11 -
Price 0.05 0.055 0.085 0.11 0.175 0.10 0.08 -
P/RPS 0.71 0.99 0.72 2.48 1.42 0.64 0.80 -1.96%
P/EPS -7.33 -3.84 -12.14 -3.62 18.23 12.50 -3.64 12.36%
EY -13.64 -26.06 -8.24 -27.64 5.49 8.00 -27.50 -11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.85 1.22 1.25 0.43 0.35 8.14%

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