[MQTECH] YoY Quarter Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -23.83%
YoY- -11.26%
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 9,386 9,799 12,691 14,026 17,385 12,210 11,533 -3.37%
PBT -48 1,206 20 1,751 1,925 1,580 1,154 -
Tax 554 -169 -648 -25 20 -433 -331 -
NP 506 1,037 -628 1,726 1,945 1,147 823 -7.78%
-
NP to SH 506 1,037 -628 1,726 1,945 1,147 823 -7.78%
-
Tax Rate - 14.01% 3,240.00% 1.43% -1.04% 27.41% 28.68% -
Total Cost 8,880 8,762 13,319 12,300 15,440 11,063 10,710 -3.07%
-
Net Worth 55,199 53,002 53,496 50,629 34,663 28,391 11,992 28.96%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 1,155 - - -
Div Payout % - - - - 59.41% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 55,199 53,002 53,496 50,629 34,663 28,391 11,992 28.96%
NOSH 230,000 230,444 232,592 230,133 192,574 113,564 78,380 19.64%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.39% 10.58% -4.95% 12.31% 11.19% 9.39% 7.14% -
ROE 0.92% 1.96% -1.17% 3.41% 5.61% 4.04% 6.86% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.08 4.25 5.46 6.09 9.03 10.75 14.71 -19.23%
EPS 0.22 0.45 -0.27 0.75 1.01 1.01 1.05 -22.92%
DPS 0.00 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.22 0.18 0.25 0.153 7.78%
Adjusted Per Share Value based on latest NOSH - 230,133
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.75 0.78 1.01 1.12 1.39 0.98 0.92 -3.34%
EPS 0.04 0.08 -0.05 0.14 0.16 0.09 0.07 -8.90%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.0441 0.0424 0.0428 0.0405 0.0277 0.0227 0.0096 28.91%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.10 0.14 0.09 0.22 0.25 0.38 0.00 -
P/RPS 2.45 3.29 1.65 3.61 2.77 3.53 0.00 -
P/EPS 45.45 31.11 -33.33 29.33 24.75 37.62 0.00 -
EY 2.20 3.21 -3.00 3.41 4.04 2.66 0.00 -
DY 0.00 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.42 0.61 0.39 1.00 1.39 1.52 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 25/02/09 27/02/08 15/02/07 27/02/06 25/02/05 -
Price 0.10 0.14 0.09 0.19 0.33 0.37 0.41 -
P/RPS 2.45 3.29 1.65 3.12 3.66 3.44 2.79 -2.14%
P/EPS 45.45 31.11 -33.33 25.33 32.67 36.63 39.05 2.56%
EY 2.20 3.21 -3.00 3.95 3.06 2.73 2.56 -2.49%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.42 0.61 0.39 0.86 1.83 1.48 2.68 -26.56%

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