[MQTECH] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 110.51%
YoY- 139.82%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 4,042 2,485 7,298 9,003 5,272 10,978 11,111 -15.50%
PBT -910 -684 16 607 -1,660 826 851 -
Tax 0 0 0 0 0 0 -35 -
NP -910 -684 16 607 -1,660 826 816 -
-
NP to SH -1,059 -475 17 661 -1,660 826 816 -
-
Tax Rate - - 0.00% 0.00% - 0.00% 4.11% -
Total Cost 4,952 3,169 7,282 8,396 6,932 10,152 10,295 -11.47%
-
Net Worth 29,416 15,833 23,800 58,473 53,027 52,772 51,291 -8.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 29,416 15,833 23,800 58,473 53,027 52,772 51,291 -8.84%
NOSH 294,166 175,925 170,000 254,230 230,555 229,444 233,142 3.94%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -22.51% -27.53% 0.22% 6.74% -31.49% 7.52% 7.34% -
ROE -3.60% -3.00% 0.07% 1.13% -3.13% 1.57% 1.59% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.37 1.41 4.29 3.54 2.29 4.78 4.77 -18.76%
EPS -0.36 -0.27 0.01 0.26 -0.72 0.36 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.14 0.23 0.23 0.23 0.22 -12.30%
Adjusted Per Share Value based on latest NOSH - 254,230
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.32 0.20 0.58 0.72 0.42 0.88 0.89 -15.66%
EPS -0.08 -0.04 0.00 0.05 -0.13 0.07 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0127 0.019 0.0467 0.0424 0.0422 0.041 -8.85%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.10 0.105 0.10 0.10 0.09 0.12 0.11 -
P/RPS 7.28 7.43 2.33 2.82 3.94 2.51 2.31 21.07%
P/EPS -27.78 -38.89 1,000.00 38.46 -12.50 33.33 31.43 -
EY -3.60 -2.57 0.10 2.60 -8.00 3.00 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 0.71 0.43 0.39 0.52 0.50 12.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 29/08/14 29/08/13 15/08/12 24/08/11 20/08/10 24/08/09 -
Price 0.085 0.11 0.175 0.10 0.08 0.13 0.08 -
P/RPS 6.19 7.79 4.08 2.82 3.50 2.72 1.68 24.26%
P/EPS -23.61 -40.74 1,750.00 38.46 -11.11 36.11 22.86 -
EY -4.24 -2.45 0.06 2.60 -9.00 2.77 4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.22 1.25 0.43 0.35 0.57 0.36 15.38%

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