[MQTECH] YoY Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -60.0%
YoY- -51.21%
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,762 4,437 8,193 9,386 9,799 12,691 14,026 -23.70%
PBT -4,710 -18,200 -1,305 -48 1,206 20 1,751 -
Tax 0 148 -9 554 -169 -648 -25 -
NP -4,710 -18,052 -1,314 506 1,037 -628 1,726 -
-
NP to SH -4,957 -18,036 -1,457 506 1,037 -628 1,726 -
-
Tax Rate - - - - 14.01% 3,240.00% 1.43% -
Total Cost 7,472 22,489 9,507 8,880 8,762 13,319 12,300 -7.96%
-
Net Worth 23,382 31,527 50,410 55,199 53,002 53,496 50,629 -12.07%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 23,382 31,527 50,410 55,199 53,002 53,496 50,629 -12.07%
NOSH 233,820 225,193 229,137 230,000 230,444 232,592 230,133 0.26%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -170.53% -406.85% -16.04% 5.39% 10.58% -4.95% 12.31% -
ROE -21.20% -57.21% -2.89% 0.92% 1.96% -1.17% 3.41% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1.18 1.97 3.58 4.08 4.25 5.46 6.09 -23.91%
EPS -2.12 -8.00 -0.57 0.22 0.45 -0.27 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.14 0.22 0.24 0.23 0.23 0.22 -12.30%
Adjusted Per Share Value based on latest NOSH - 230,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.22 0.35 0.65 0.75 0.78 1.01 1.12 -23.73%
EPS -0.40 -1.44 -0.12 0.04 0.08 -0.05 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0252 0.0403 0.0441 0.0424 0.0428 0.0405 -12.07%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.13 0.10 0.09 0.10 0.14 0.09 0.22 -
P/RPS 11.01 5.08 2.52 2.45 3.29 1.65 3.61 20.40%
P/EPS -6.13 -1.25 -14.15 45.45 31.11 -33.33 29.33 -
EY -16.31 -80.09 -7.07 2.20 3.21 -3.00 3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.71 0.41 0.42 0.61 0.39 1.00 4.46%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 23/02/12 25/02/11 25/02/10 25/02/09 27/02/08 -
Price 0.125 0.09 0.12 0.10 0.14 0.09 0.19 -
P/RPS 10.58 4.57 3.36 2.45 3.29 1.65 3.12 22.54%
P/EPS -5.90 -1.12 -18.87 45.45 31.11 -33.33 25.33 -
EY -16.96 -88.99 -5.30 2.20 3.21 -3.00 3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.64 0.55 0.42 0.61 0.39 0.86 6.42%

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