[MQTECH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 16,832 11,458 23,720 30,338 24,661 43,714 38,704 -12.95%
PBT -2,318 -9,696 -4,557 -1,845 -3,997 3,010 -1,006 14.91%
Tax 0 0 0 0 0 -93 -60 -
NP -2,318 -9,696 -4,557 -1,845 -3,997 2,917 -1,066 13.81%
-
NP to SH -1,174 -9,878 -4,401 -1,885 -3,997 2,917 -1,066 1.62%
-
Tax Rate - - - - - 3.09% - -
Total Cost 19,150 21,154 28,277 32,183 28,658 40,797 39,770 -11.46%
-
Net Worth 12,768 23,233 25,890 51,846 53,041 55,275 50,285 -20.41%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 12,768 23,233 25,890 51,846 53,041 55,275 50,285 -20.41%
NOSH 127,681 258,153 215,751 235,666 230,615 230,315 228,571 -9.24%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -13.78% -84.62% -19.21% -6.08% -16.21% 6.67% -2.76% -
ROE -9.20% -42.52% -17.00% -3.64% -7.54% 5.28% -2.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.18 4.44 10.99 12.87 10.69 18.98 16.93 -4.08%
EPS -0.92 -3.83 -2.04 -0.80 -1.73 1.27 -0.47 11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.12 0.22 0.23 0.24 0.22 -12.30%
Adjusted Per Share Value based on latest NOSH - 235,200
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.88 1.28 2.65 3.39 2.76 4.89 4.33 -12.97%
EPS -0.13 -1.11 -0.49 -0.21 -0.45 0.33 -0.12 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0143 0.026 0.029 0.058 0.0594 0.0619 0.0563 -20.41%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.12 0.10 0.16 0.10 0.07 0.11 0.10 -
P/RPS 0.91 2.25 1.46 0.78 0.65 0.58 0.59 7.48%
P/EPS -13.04 -2.61 -7.84 -12.50 -4.04 8.68 -21.43 -7.94%
EY -7.67 -38.27 -12.75 -8.00 -24.76 11.52 -4.67 8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.11 1.33 0.45 0.30 0.46 0.45 17.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 28/11/14 28/11/13 22/11/12 23/11/11 19/11/10 25/11/09 -
Price 0.09 0.085 0.15 0.12 0.09 0.12 0.13 -
P/RPS 0.68 1.91 1.36 0.93 0.84 0.63 0.77 -2.04%
P/EPS -9.78 -2.22 -7.35 -15.00 -5.19 9.47 -27.86 -16.00%
EY -10.22 -45.02 -13.60 -6.67 -19.26 10.56 -3.59 19.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 1.25 0.55 0.39 0.50 0.59 7.28%

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