[MQTECH] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -87.62%
YoY- 57.54%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,763 17,950 13,831 20,552 27,190 26,689 42,172 -14.24%
PBT -7,732 -1,594 -7,041 -8,127 -19,585 -4,303 2,209 -
Tax -317 6 10 0 148 -9 486 -
NP -8,049 -1,588 -7,031 -8,127 -19,437 -4,312 2,695 -
-
NP to SH -7,712 -863 -6,684 -8,258 -19,451 -4,461 2,695 -
-
Tax Rate - - - - - - -22.00% -
Total Cost 24,812 19,538 20,862 28,679 46,627 31,001 39,477 -7.44%
-
Net Worth 45,624 27,898 24,617 22,686 32,114 50,635 55,282 -3.14%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 45,624 27,898 24,617 22,686 32,114 50,635 55,282 -3.14%
NOSH 414,765 278,980 246,173 226,868 229,386 230,159 230,341 10.28%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -48.02% -8.85% -50.84% -39.54% -71.49% -16.16% 6.39% -
ROE -16.90% -3.09% -27.15% -36.40% -60.57% -8.81% 4.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.04 6.43 5.62 9.06 11.85 11.60 18.31 -22.24%
EPS -2.50 -0.63 -2.93 -3.64 -8.48 -1.87 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.14 0.22 0.24 -12.18%
Adjusted Per Share Value based on latest NOSH - 233,820
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.34 1.43 1.11 1.64 2.17 2.13 3.37 -14.23%
EPS -0.62 -0.07 -0.53 -0.66 -1.55 -0.36 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0223 0.0197 0.0181 0.0257 0.0405 0.0442 -3.13%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.045 0.085 0.105 0.13 0.10 0.09 0.10 -
P/RPS 1.11 1.32 1.87 1.44 0.84 0.78 0.55 12.40%
P/EPS -2.42 -27.48 -3.87 -3.57 -1.18 -4.64 8.55 -
EY -41.32 -3.64 -25.86 -28.00 -84.80 -21.54 11.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.85 1.05 1.30 0.71 0.41 0.42 -0.40%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 24/02/15 26/02/14 26/02/13 23/02/12 25/02/11 -
Price 0.045 0.08 0.12 0.125 0.09 0.12 0.10 -
P/RPS 1.11 1.24 2.14 1.38 0.76 1.03 0.55 12.40%
P/EPS -2.42 -25.86 -4.42 -3.43 -1.06 -6.19 8.55 -
EY -41.32 -3.87 -22.63 -29.12 -94.22 -16.15 11.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.80 1.20 1.25 0.64 0.55 0.42 -0.40%

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