[MQTECH] YoY Quarter Result on 31-Dec-2012 [#4]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -666.84%
YoY- -1137.89%
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 5,325 5,241 2,762 4,437 8,193 9,386 9,799 -9.66%
PBT 145 238 -4,710 -18,200 -1,305 -48 1,206 -29.73%
Tax 6 5 0 148 -9 554 -169 -
NP 151 243 -4,710 -18,052 -1,314 506 1,037 -27.45%
-
NP to SH 548 590 -4,957 -18,036 -1,457 506 1,037 -10.08%
-
Tax Rate -4.14% -2.10% - - - - 14.01% -
Total Cost 5,174 4,998 7,472 22,489 9,507 8,880 8,762 -8.40%
-
Net Worth 27,898 58,999 23,382 31,527 50,410 55,199 53,002 -10.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 27,898 58,999 23,382 31,527 50,410 55,199 53,002 -10.13%
NOSH 278,980 589,999 233,820 225,193 229,137 230,000 230,444 3.23%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.84% 4.64% -170.53% -406.85% -16.04% 5.39% 10.58% -
ROE 1.96% 1.00% -21.20% -57.21% -2.89% 0.92% 1.96% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.91 0.89 1.18 1.97 3.58 4.08 4.25 -12.47%
EPS 0.05 0.10 -2.12 -8.00 -0.57 0.22 0.45 -30.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.14 0.22 0.24 0.23 -12.95%
Adjusted Per Share Value based on latest NOSH - 225,193
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.43 0.42 0.22 0.35 0.65 0.75 0.78 -9.44%
EPS 0.04 0.05 -0.40 -1.44 -0.12 0.04 0.08 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0472 0.0187 0.0252 0.0403 0.0441 0.0424 -10.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.085 0.105 0.13 0.10 0.09 0.10 0.14 -
P/RPS 4.45 11.82 11.01 5.08 2.52 2.45 3.29 5.16%
P/EPS 43.27 105.00 -6.13 -1.25 -14.15 45.45 31.11 5.65%
EY 2.31 0.95 -16.31 -80.09 -7.07 2.20 3.21 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.05 1.30 0.71 0.41 0.42 0.61 5.68%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 24/02/15 26/02/14 26/02/13 23/02/12 25/02/11 25/02/10 -
Price 0.08 0.12 0.125 0.09 0.12 0.10 0.14 -
P/RPS 4.19 13.51 10.58 4.57 3.36 2.45 3.29 4.11%
P/EPS 40.73 120.00 -5.90 -1.12 -18.87 45.45 31.11 4.59%
EY 2.46 0.83 -16.96 -88.99 -5.30 2.20 3.21 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.20 1.25 0.64 0.55 0.42 0.61 4.62%

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