[MQTECH] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.67%
YoY- 3.98%
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 42,172 38,827 48,775 54,894 56,150 47,318 34,278 3.51%
PBT 2,209 451 2,072 7,741 7,844 6,181 5,144 -13.13%
Tax 486 -214 -824 -219 -610 -829 -981 -
NP 2,695 237 1,248 7,522 7,234 5,352 4,163 -6.98%
-
NP to SH 2,695 237 1,248 7,522 7,234 5,352 4,163 -6.98%
-
Tax Rate -22.00% 47.45% 39.77% 2.83% 7.78% 13.41% 19.07% -
Total Cost 39,477 38,590 47,527 47,372 48,916 41,966 30,115 4.61%
-
Net Worth 55,282 54,510 53,155 45,967 34,538 28,474 12,017 28.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 1,253 3,070 1,138 - -
Div Payout % - - - 16.67% 42.44% 21.28% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 55,282 54,510 53,155 45,967 34,538 28,474 12,017 28.94%
NOSH 230,341 236,999 231,111 208,944 191,883 113,897 78,547 19.62%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.39% 0.61% 2.56% 13.70% 12.88% 11.31% 12.14% -
ROE 4.88% 0.43% 2.35% 16.36% 20.94% 18.80% 34.64% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 18.31 16.38 21.10 26.27 29.26 41.54 43.64 -13.47%
EPS 1.17 0.10 0.54 3.60 3.77 2.82 5.30 -22.24%
DPS 0.00 0.00 0.00 0.60 1.60 1.00 0.00 -
NAPS 0.24 0.23 0.23 0.22 0.18 0.25 0.153 7.78%
Adjusted Per Share Value based on latest NOSH - 230,133
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.37 3.10 3.90 4.39 4.49 3.78 2.74 3.50%
EPS 0.22 0.02 0.10 0.60 0.58 0.43 0.33 -6.53%
DPS 0.00 0.00 0.00 0.10 0.25 0.09 0.00 -
NAPS 0.0442 0.0436 0.0425 0.0367 0.0276 0.0228 0.0096 28.96%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.10 0.14 0.09 0.22 0.25 0.38 0.00 -
P/RPS 0.55 0.85 0.43 0.84 0.85 0.91 0.00 -
P/EPS 8.55 140.00 16.67 6.11 6.63 8.09 0.00 -
EY 11.70 0.71 6.00 16.36 15.08 12.37 0.00 -
DY 0.00 0.00 0.00 2.73 6.40 2.63 0.00 -
P/NAPS 0.42 0.61 0.39 1.00 1.39 1.52 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 25/02/09 27/02/08 15/02/07 27/02/06 25/02/05 -
Price 0.10 0.14 0.09 0.19 0.33 0.37 0.41 -
P/RPS 0.55 0.85 0.43 0.72 1.13 0.89 0.94 -8.54%
P/EPS 8.55 140.00 16.67 5.28 8.75 7.87 7.74 1.67%
EY 11.70 0.71 6.00 18.95 11.42 12.70 12.93 -1.65%
DY 0.00 0.00 0.00 3.16 4.85 2.70 0.00 -
P/NAPS 0.42 0.61 0.39 0.86 1.83 1.48 2.68 -26.56%

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