[MQTECH] YoY TTM Result on 30-Jun-2013 [#2]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.5%
YoY- -1642.18%
Quarter Report
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 16,528 17,705 11,515 23,141 33,581 29,998 40,604 -13.90%
PBT -2,467 -4,079 -13,086 -19,402 -852 -1,255 3,043 -
Tax 6 6 0 148 -9 495 -180 -
NP -2,461 -4,073 -13,086 -19,254 -861 -760 2,863 -
-
NP to SH -1,820 -3,746 -12,986 -19,042 -1,093 -866 2,863 -
-
Tax Rate - - - - - - 5.92% -
Total Cost 18,989 21,778 24,601 42,395 34,442 30,758 37,741 -10.80%
-
Net Worth 25,108 29,416 15,833 23,800 58,473 53,027 52,772 -11.63%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 25,108 29,416 15,833 23,800 58,473 53,027 52,772 -11.63%
NOSH 278,980 294,166 175,925 170,000 254,230 230,555 229,444 3.30%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -14.89% -23.00% -113.64% -83.20% -2.56% -2.53% 7.05% -
ROE -7.25% -12.73% -82.02% -80.01% -1.87% -1.63% 5.43% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.92 6.02 6.55 13.61 13.21 13.01 17.70 -16.67%
EPS -0.65 -1.27 -7.38 -11.20 -0.43 -0.38 1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.14 0.23 0.23 0.23 -14.46%
Adjusted Per Share Value based on latest NOSH - 170,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.32 1.42 0.92 1.85 2.68 2.40 3.25 -13.93%
EPS -0.15 -0.30 -1.04 -1.52 -0.09 -0.07 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0235 0.0127 0.019 0.0467 0.0424 0.0422 -11.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.055 0.10 0.105 0.10 0.10 0.09 0.12 -
P/RPS 0.93 1.66 1.60 0.73 0.76 0.69 0.68 5.35%
P/EPS -8.43 -7.85 -1.42 -0.89 -23.26 -23.96 9.62 -
EY -11.86 -12.73 -70.30 -112.01 -4.30 -4.17 10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.00 1.17 0.71 0.43 0.39 0.52 2.69%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 29/08/14 29/08/13 15/08/12 24/08/11 20/08/10 -
Price 0.055 0.085 0.11 0.175 0.10 0.08 0.13 -
P/RPS 0.93 1.41 1.68 1.29 0.76 0.61 0.73 4.11%
P/EPS -8.43 -6.67 -1.49 -1.56 -23.26 -21.30 10.42 -
EY -11.86 -14.98 -67.10 -64.01 -4.30 -4.70 9.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.85 1.22 1.25 0.43 0.35 0.57 1.13%

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