[MQTECH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.56%
YoY- 88.11%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 26,256 28,550 16,718 16,832 11,458 23,720 30,338 -2.37%
PBT -2,777 -3,613 -3,800 -2,318 -9,696 -4,557 -1,845 7.04%
Tax 0 0 0 0 0 0 0 -
NP -2,777 -3,613 -3,800 -2,318 -9,696 -4,557 -1,845 7.04%
-
NP to SH -2,577 -3,450 -3,394 -1,174 -9,878 -4,401 -1,885 5.34%
-
Tax Rate - - - - - - - -
Total Cost 29,033 32,163 20,518 19,150 21,154 28,277 32,183 -1.70%
-
Net Worth 44,794 41,476 23,713 12,768 23,233 25,890 51,846 -2.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 44,794 41,476 23,713 12,768 23,233 25,890 51,846 -2.40%
NOSH 497,718 414,765 139,490 127,681 258,153 215,751 235,666 13.26%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.58% -12.66% -22.73% -13.78% -84.62% -19.21% -6.08% -
ROE -5.75% -8.32% -14.32% -9.20% -42.52% -17.00% -3.64% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.28 6.88 11.99 13.18 4.44 10.99 12.87 -13.79%
EPS -0.60 -0.87 -1.40 -0.92 -3.83 -2.04 -0.80 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.17 0.10 0.09 0.12 0.22 -13.83%
Adjusted Per Share Value based on latest NOSH - 102,727
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.10 2.28 1.34 1.35 0.92 1.90 2.42 -2.33%
EPS -0.21 -0.28 -0.27 -0.09 -0.79 -0.35 -0.15 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0332 0.019 0.0102 0.0186 0.0207 0.0414 -2.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.045 0.06 0.12 0.12 0.10 0.16 0.10 -
P/RPS 0.85 0.87 1.00 0.91 2.25 1.46 0.78 1.44%
P/EPS -8.69 -7.21 -4.93 -13.04 -2.61 -7.84 -12.50 -5.87%
EY -11.51 -13.87 -20.28 -7.67 -38.27 -12.75 -8.00 6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.71 1.20 1.11 1.33 0.45 1.77%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 30/11/17 28/11/16 20/11/15 28/11/14 28/11/13 22/11/12 -
Price 0.04 0.06 0.08 0.09 0.085 0.15 0.12 -
P/RPS 0.76 0.87 0.67 0.68 1.91 1.36 0.93 -3.30%
P/EPS -7.72 -7.21 -3.29 -9.78 -2.22 -7.35 -15.00 -10.47%
EY -12.95 -13.87 -30.42 -10.22 -45.02 -13.60 -6.67 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.60 0.47 0.90 0.94 1.25 0.55 -3.64%

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