[MQTECH] YoY Quarter Result on 31-Dec-2013 [#4]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -12.28%
YoY- 72.52%
Quarter Report
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,225 5,325 5,241 2,762 4,437 8,193 9,386 -12.44%
PBT -4,760 145 238 -4,710 -18,200 -1,305 -48 114.99%
Tax -382 6 5 0 148 -9 554 -
NP -5,142 151 243 -4,710 -18,052 -1,314 506 -
-
NP to SH -5,446 548 590 -4,957 -18,036 -1,457 506 -
-
Tax Rate - -4.14% -2.10% - - - - -
Total Cost 9,367 5,174 4,998 7,472 22,489 9,507 8,880 0.89%
-
Net Worth 45,624 27,898 58,999 23,382 31,527 50,410 55,199 -3.12%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 45,624 27,898 58,999 23,382 31,527 50,410 55,199 -3.12%
NOSH 414,765 278,980 589,999 233,820 225,193 229,137 230,000 10.31%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -121.70% 2.84% 4.64% -170.53% -406.85% -16.04% 5.39% -
ROE -11.94% 1.96% 1.00% -21.20% -57.21% -2.89% 0.92% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.02 1.91 0.89 1.18 1.97 3.58 4.08 -20.61%
EPS -1.24 0.05 0.10 -2.12 -8.00 -0.57 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.10 0.14 0.22 0.24 -12.18%
Adjusted Per Share Value based on latest NOSH - 233,820
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.34 0.43 0.42 0.22 0.35 0.65 0.75 -12.34%
EPS -0.44 0.04 0.05 -0.40 -1.44 -0.12 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0223 0.0472 0.0187 0.0252 0.0403 0.0441 -3.10%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.045 0.085 0.105 0.13 0.10 0.09 0.10 -
P/RPS 4.42 4.45 11.82 11.01 5.08 2.52 2.45 10.32%
P/EPS -3.43 43.27 105.00 -6.13 -1.25 -14.15 45.45 -
EY -29.18 2.31 0.95 -16.31 -80.09 -7.07 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.85 1.05 1.30 0.71 0.41 0.42 -0.40%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 24/02/15 26/02/14 26/02/13 23/02/12 25/02/11 -
Price 0.045 0.08 0.12 0.125 0.09 0.12 0.10 -
P/RPS 4.42 4.19 13.51 10.58 4.57 3.36 2.45 10.32%
P/EPS -3.43 40.73 120.00 -5.90 -1.12 -18.87 45.45 -
EY -29.18 2.46 0.83 -16.96 -88.99 -5.30 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.80 1.20 1.25 0.64 0.55 0.42 -0.40%

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