[MQTECH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 6.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 58,396 47,318 46,806 46,460 45,932 34,278 30,326 54.84%
PBT 7,864 6,181 6,124 5,928 5,940 5,144 5,320 29.79%
Tax -880 -829 -560 -514 -836 -981 -866 1.07%
NP 6,984 5,352 5,564 5,414 5,104 4,163 4,453 35.02%
-
NP to SH 6,984 5,352 5,564 5,414 5,104 4,163 4,453 35.02%
-
Tax Rate 11.19% 13.41% 9.14% 8.67% 14.07% 19.07% 16.28% -
Total Cost 51,412 41,966 41,242 41,046 40,828 30,115 25,873 58.12%
-
Net Worth 31,014 28,474 27,215 24,814 26,185 12,017 11,180 97.55%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,138 1,511 2,255 - - - -
Div Payout % - 21.28% 27.17% 41.67% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 31,014 28,474 27,215 24,814 26,185 12,017 11,180 97.55%
NOSH 114,868 113,897 113,396 112,791 110,956 78,547 78,403 29.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.96% 11.31% 11.89% 11.65% 11.11% 12.14% 14.68% -
ROE 22.52% 18.80% 20.44% 21.82% 19.49% 34.64% 39.83% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.84 41.54 41.28 41.19 41.40 43.64 38.68 20.01%
EPS 6.08 2.82 4.91 4.80 4.60 5.30 5.68 4.64%
DPS 0.00 1.00 1.33 2.00 0.00 0.00 0.00 -
NAPS 0.27 0.25 0.24 0.22 0.236 0.153 0.1426 53.10%
Adjusted Per Share Value based on latest NOSH - 112,677
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.27 22.91 22.66 22.49 22.24 16.60 14.68 54.84%
EPS 3.38 2.59 2.69 2.62 2.47 2.02 2.16 34.82%
DPS 0.00 0.55 0.73 1.09 0.00 0.00 0.00 -
NAPS 0.1502 0.1379 0.1318 0.1201 0.1268 0.0582 0.0541 97.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.40 0.38 0.39 0.38 0.41 0.00 0.00 -
P/RPS 0.79 0.91 0.94 0.92 0.99 0.00 0.00 -
P/EPS 6.58 8.09 7.95 7.92 8.91 0.00 0.00 -
EY 15.20 12.37 12.58 12.63 11.22 0.00 0.00 -
DY 0.00 2.63 3.42 5.26 0.00 0.00 0.00 -
P/NAPS 1.48 1.52 1.63 1.73 1.74 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 17/11/05 22/08/05 24/05/05 25/02/05 26/01/05 -
Price 0.39 0.37 0.38 0.39 0.40 0.41 0.47 -
P/RPS 0.77 0.89 0.92 0.95 0.97 0.94 0.00 -
P/EPS 6.41 7.87 7.74 8.13 8.70 7.74 0.00 -
EY 15.59 12.70 12.91 12.31 11.50 12.93 0.00 -
DY 0.00 2.70 3.51 5.13 0.00 0.00 0.00 -
P/NAPS 1.44 1.48 1.58 1.77 1.69 2.68 0.00 -

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