[MQTECH] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 127.33%
YoY- 323.25%
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 14,920 20,384 11,128 28,020 37,400 24,756 50,624 -18.40%
PBT -7,200 40 -12,684 4,348 1,256 -3,484 432 -
Tax 0 0 0 0 0 0 -44 -
NP -7,200 40 -12,684 4,348 1,256 -3,484 388 -
-
NP to SH -8,752 2,072 -12,556 5,316 1,256 -3,484 388 -
-
Tax Rate - 0.00% - 0.00% 0.00% - 10.19% -
Total Cost 22,120 20,344 23,812 23,672 36,144 28,240 50,236 -12.76%
-
Net Worth 25,108 24,617 19,755 37,971 49,342 55,010 55,775 -12.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 25,108 24,617 19,755 37,971 49,342 55,010 55,775 -12.44%
NOSH 278,980 246,173 219,510 271,224 224,285 229,210 242,500 2.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -48.26% 0.20% -113.98% 15.52% 3.36% -14.07% 0.77% -
ROE -34.86% 8.42% -63.56% 14.00% 2.55% -6.33% 0.70% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.35 8.28 5.07 10.33 16.68 10.80 20.88 -20.28%
EPS -2.60 0.00 -5.72 1.96 0.56 -1.52 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.14 0.22 0.24 0.23 -14.46%
Adjusted Per Share Value based on latest NOSH - 271,224
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.67 2.28 1.25 3.14 4.19 2.77 5.66 -18.39%
EPS -0.98 0.23 -1.41 0.59 0.14 -0.39 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0281 0.0275 0.0221 0.0425 0.0552 0.0616 0.0624 -12.43%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.08 0.165 0.115 0.10 0.12 0.10 0.12 -
P/RPS 1.50 1.99 2.27 0.97 0.72 0.93 0.57 17.48%
P/EPS -2.55 19.60 -2.01 5.10 21.43 -6.58 75.00 -
EY -39.21 5.10 -49.74 19.60 4.67 -15.20 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.65 1.28 0.71 0.55 0.42 0.52 9.36%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 19/05/15 23/05/14 13/05/13 23/05/12 25/05/11 17/05/10 -
Price 0.075 0.13 0.115 0.085 0.10 0.10 0.10 -
P/RPS 1.40 1.57 2.27 0.82 0.60 0.93 0.48 19.51%
P/EPS -2.39 15.45 -2.01 4.34 17.86 -6.58 62.50 -
EY -41.83 6.47 -49.74 23.06 5.60 -15.20 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.30 1.28 0.61 0.45 0.42 0.43 11.57%

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