[MQTECH] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -396.05%
YoY- -133.45%
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 12,539 12,624 8,594 17,790 22,754 18,496 32,786 -14.78%
PBT -2,850 -1,739 -7,272 -3,418 -1,384 -2,998 2,258 -
Tax 0 0 0 0 0 0 -70 -
NP -2,850 -1,739 -7,272 -3,418 -1,384 -2,998 2,188 -
-
NP to SH -2,546 -881 -7,409 -3,301 -1,414 -2,998 2,188 -
-
Tax Rate - - - - - - 3.10% -
Total Cost 15,389 14,363 15,866 21,208 24,138 21,494 30,598 -10.81%
-
Net Worth 23,713 12,768 23,233 25,890 51,846 53,041 55,275 -13.14%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 23,713 12,768 23,233 25,890 51,846 53,041 55,275 -13.14%
NOSH 139,490 127,681 258,153 215,751 235,666 230,615 230,315 -8.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -22.73% -13.78% -84.62% -19.21% -6.08% -16.21% 6.67% -
ROE -10.74% -6.90% -31.89% -12.75% -2.73% -5.65% 3.96% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.99 9.89 3.33 8.25 9.66 8.02 14.24 -7.37%
EPS -1.05 -0.69 -2.87 -1.53 -0.60 -1.30 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.10 0.09 0.12 0.22 0.23 0.24 -5.58%
Adjusted Per Share Value based on latest NOSH - 219,651
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.00 1.01 0.69 1.42 1.82 1.48 2.62 -14.81%
EPS -0.20 -0.07 -0.59 -0.26 -0.11 -0.24 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0102 0.0186 0.0207 0.0414 0.0424 0.0442 -13.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.12 0.12 0.10 0.16 0.10 0.07 0.11 -
P/RPS 1.33 1.21 3.00 1.94 1.04 0.87 0.77 9.52%
P/EPS -6.57 -17.39 -3.48 -10.46 -16.67 -5.38 11.58 -
EY -15.21 -5.75 -28.70 -9.56 -6.00 -18.57 8.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.20 1.11 1.33 0.45 0.30 0.46 7.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 20/11/15 28/11/14 28/11/13 22/11/12 23/11/11 19/11/10 -
Price 0.08 0.09 0.085 0.15 0.12 0.09 0.12 -
P/RPS 0.89 0.91 2.55 1.82 1.24 1.12 0.84 0.96%
P/EPS -4.38 -13.04 -2.96 -9.80 -20.00 -6.92 12.63 -
EY -22.82 -7.67 -33.76 -10.20 -5.00 -14.44 7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.90 0.94 1.25 0.55 0.39 0.50 -1.02%

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