[MQTECH] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.81%
YoY- 25.38%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 54,336 56,150 51,686 50,892 58,396 47,318 46,806 10.46%
PBT 10,156 7,844 7,893 7,500 7,864 6,181 6,124 40.14%
Tax -344 -610 -841 -712 -880 -829 -560 -27.75%
NP 9,812 7,234 7,052 6,788 6,984 5,352 5,564 46.01%
-
NP to SH 9,812 7,234 7,052 6,788 6,984 5,352 5,564 46.01%
-
Tax Rate 3.39% 7.78% 10.66% 9.49% 11.19% 13.41% 9.14% -
Total Cost 44,524 48,916 44,634 44,104 51,412 41,966 41,242 5.24%
-
Net Worth 36,411 34,538 33,343 32,214 31,014 28,474 27,215 21.43%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,070 1,533 2,301 - 1,138 1,511 -
Div Payout % - 42.44% 21.74% 33.90% - 21.28% 27.17% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 36,411 34,538 33,343 32,214 31,014 28,474 27,215 21.43%
NOSH 191,640 191,883 114,978 115,050 114,868 113,897 113,396 41.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.06% 12.88% 13.64% 13.34% 11.96% 11.31% 11.89% -
ROE 26.95% 20.94% 21.15% 21.07% 22.52% 18.80% 20.44% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.35 29.26 44.95 44.23 50.84 41.54 41.28 -22.17%
EPS 5.12 3.77 6.13 5.90 6.08 2.82 4.91 2.83%
DPS 0.00 1.60 1.33 2.00 0.00 1.00 1.33 -
NAPS 0.19 0.18 0.29 0.28 0.27 0.25 0.24 -14.43%
Adjusted Per Share Value based on latest NOSH - 115,244
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.31 27.18 25.02 24.64 28.27 22.91 22.66 10.47%
EPS 4.75 3.50 3.41 3.29 3.38 2.59 2.69 46.14%
DPS 0.00 1.49 0.74 1.11 0.00 0.55 0.73 -
NAPS 0.1763 0.1672 0.1614 0.156 0.1502 0.1379 0.1318 21.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.25 0.41 0.41 0.40 0.38 0.39 -
P/RPS 1.09 0.85 0.91 0.93 0.79 0.91 0.94 10.38%
P/EPS 6.05 6.63 6.68 6.95 6.58 8.09 7.95 -16.66%
EY 16.52 15.08 14.96 14.39 15.20 12.37 12.58 19.93%
DY 0.00 6.40 3.25 4.88 0.00 2.63 3.42 -
P/NAPS 1.63 1.39 1.41 1.46 1.48 1.52 1.63 0.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 15/02/07 17/11/06 17/08/06 22/05/06 27/02/06 17/11/05 -
Price 0.28 0.33 0.44 0.40 0.39 0.37 0.38 -
P/RPS 0.99 1.13 0.98 0.90 0.77 0.89 0.92 5.01%
P/EPS 5.47 8.75 7.17 6.78 6.41 7.87 7.74 -20.67%
EY 18.29 11.42 13.94 14.75 15.59 12.70 12.91 26.16%
DY 0.00 4.85 3.03 5.00 0.00 2.70 3.51 -
P/NAPS 1.47 1.83 1.52 1.43 1.44 1.48 1.58 -4.70%

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