[MQTECH] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 131.0%
YoY- 116.5%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 26,640 26,736 14,920 20,384 11,128 28,020 37,400 -5.49%
PBT 632 -1,864 -7,200 40 -12,684 4,348 1,256 -10.81%
Tax 0 0 0 0 0 0 0 -
NP 632 -1,864 -7,200 40 -12,684 4,348 1,256 -10.81%
-
NP to SH 540 -1,568 -8,752 2,072 -12,556 5,316 1,256 -13.11%
-
Tax Rate 0.00% - - 0.00% - 0.00% 0.00% -
Total Cost 26,008 28,600 22,120 20,344 23,812 23,672 36,144 -5.33%
-
Net Worth 41,476 45,624 25,108 24,617 19,755 37,971 49,342 -2.85%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 41,476 45,624 25,108 24,617 19,755 37,971 49,342 -2.85%
NOSH 414,765 414,765 278,980 246,173 219,510 271,224 224,285 10.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.37% -6.97% -48.26% 0.20% -113.98% 15.52% 3.36% -
ROE 1.30% -3.44% -34.86% 8.42% -63.56% 14.00% 2.55% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.42 6.45 5.35 8.28 5.07 10.33 16.68 -14.70%
EPS 0.16 -0.44 -2.60 0.00 -5.72 1.96 0.56 -18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.09 0.10 0.09 0.14 0.22 -12.30%
Adjusted Per Share Value based on latest NOSH - 589,999
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 2.13 2.14 1.19 1.63 0.89 2.24 2.99 -5.49%
EPS 0.04 -0.13 -0.70 0.17 -1.00 0.42 0.10 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0365 0.0201 0.0197 0.0158 0.0304 0.0394 -2.81%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.05 0.05 0.08 0.165 0.115 0.10 0.12 -
P/RPS 0.78 0.78 1.50 1.99 2.27 0.97 0.72 1.34%
P/EPS 38.40 -13.23 -2.55 19.60 -2.01 5.10 21.43 10.20%
EY 2.60 -7.56 -39.21 5.10 -49.74 19.60 4.67 -9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.89 1.65 1.28 0.71 0.55 -1.57%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 25/05/16 19/05/15 23/05/14 13/05/13 23/05/12 -
Price 0.055 0.045 0.075 0.13 0.115 0.085 0.10 -
P/RPS 0.86 0.70 1.40 1.57 2.27 0.82 0.60 6.18%
P/EPS 42.24 -11.90 -2.39 15.45 -2.01 4.34 17.86 15.41%
EY 2.37 -8.40 -41.83 6.47 -49.74 23.06 5.60 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.83 1.30 1.28 0.61 0.45 3.39%

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