[MQTECH] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 107.04%
YoY- 136.05%
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,096 2,782 7,005 9,350 6,189 12,656 10,747 -11.68%
PBT 10 -3,171 1,087 314 -871 108 -2,508 -
Tax 0 0 0 0 0 -11 -10 -
NP 10 -3,171 1,087 314 -871 97 -2,518 -
-
NP to SH 518 -3,139 1,329 314 -871 97 -2,518 -
-
Tax Rate 0.00% - 0.00% 0.00% - 10.19% - -
Total Cost 5,086 5,953 5,918 9,036 7,060 12,559 13,265 -14.76%
-
Net Worth 24,617 19,755 37,971 49,342 55,010 55,775 50,822 -11.37%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 24,617 19,755 37,971 49,342 55,010 55,775 50,822 -11.37%
NOSH 246,173 219,510 271,224 224,285 229,210 242,500 231,009 1.06%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.20% -113.98% 15.52% 3.36% -14.07% 0.77% -23.43% -
ROE 2.10% -15.89% 3.50% 0.64% -1.58% 0.17% -4.95% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.07 1.27 2.58 4.17 2.70 5.22 4.65 -12.61%
EPS 0.00 -1.43 0.49 0.14 -0.38 0.04 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.14 0.22 0.24 0.23 0.22 -12.30%
Adjusted Per Share Value based on latest NOSH - 224,285
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.57 0.31 0.78 1.05 0.69 1.42 1.20 -11.66%
EPS 0.06 -0.35 0.15 0.04 -0.10 0.01 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0221 0.0425 0.0552 0.0616 0.0624 0.0569 -11.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.165 0.115 0.10 0.12 0.10 0.12 0.06 -
P/RPS 7.97 9.07 3.87 2.88 3.70 2.30 1.29 35.44%
P/EPS 78.41 -8.04 20.41 85.71 -26.32 300.00 -5.50 -
EY 1.28 -12.43 4.90 1.17 -3.80 0.33 -18.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.28 0.71 0.55 0.42 0.52 0.27 35.19%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 23/05/14 13/05/13 23/05/12 25/05/11 17/05/10 13/05/09 -
Price 0.13 0.115 0.085 0.10 0.10 0.10 0.10 -
P/RPS 6.28 9.07 3.29 2.40 3.70 1.92 2.15 19.55%
P/EPS 61.78 -8.04 17.35 71.43 -26.32 250.00 -9.17 -
EY 1.62 -12.43 5.76 1.40 -3.80 0.40 -10.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.28 0.61 0.45 0.42 0.43 0.45 19.33%

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