[MQTECH] YoY TTM Result on 30-Sep-2013 [#3]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.83%
YoY- -635.11%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 17,863 17,865 11,355 22,226 30,947 27,882 42,584 -13.46%
PBT -2,704 -1,500 -11,982 -21,618 -2,689 -3,047 3,464 -
Tax 6 5 1 148 -9 554 -239 -
NP -2,698 -1,495 -11,981 -21,470 -2,698 -2,493 3,225 -
-
NP to SH -2,416 -290 -12,366 -21,105 -2,871 -2,705 3,225 -
-
Tax Rate - - - - - - 6.90% -
Total Cost 20,561 19,360 23,336 43,696 33,645 30,375 39,359 -10.24%
-
Net Worth 23,713 10,272 25,300 26,358 51,743 53,820 55,199 -13.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 23,713 10,272 25,300 26,358 51,743 53,820 55,199 -13.12%
NOSH 139,490 102,727 281,111 219,651 235,200 233,999 229,999 -7.98%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -15.10% -8.37% -105.51% -96.60% -8.72% -8.94% 7.57% -
ROE -10.19% -2.82% -48.88% -80.07% -5.55% -5.03% 5.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.81 17.39 4.04 10.12 13.16 11.92 18.51 -5.94%
EPS -1.73 -0.28 -4.40 -9.61 -1.22 -1.16 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.10 0.09 0.12 0.22 0.23 0.24 -5.58%
Adjusted Per Share Value based on latest NOSH - 219,651
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.43 1.43 0.91 1.78 2.47 2.23 3.40 -13.43%
EPS -0.19 -0.02 -0.99 -1.69 -0.23 -0.22 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0082 0.0202 0.0211 0.0414 0.043 0.0441 -13.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.12 0.12 0.10 0.16 0.10 0.07 0.11 -
P/RPS 0.94 0.69 2.48 1.58 0.76 0.59 0.59 8.06%
P/EPS -6.93 -42.51 -2.27 -1.67 -8.19 -6.06 7.84 -
EY -14.43 -2.35 -43.99 -60.05 -12.21 -16.51 12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.20 1.11 1.33 0.45 0.30 0.46 7.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 20/11/15 28/11/14 28/11/13 22/11/12 23/11/11 19/11/10 -
Price 0.08 0.09 0.085 0.15 0.12 0.09 0.12 -
P/RPS 0.62 0.52 2.10 1.48 0.91 0.76 0.65 -0.78%
P/EPS -4.62 -31.88 -1.93 -1.56 -9.83 -7.79 8.56 -
EY -21.65 -3.14 -51.75 -64.06 -10.17 -12.84 11.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.90 0.94 1.25 0.55 0.39 0.50 -1.02%

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