[MQTECH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.89%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 47,374 54,336 56,150 51,686 50,892 58,396 47,318 0.07%
PBT 7,456 10,156 7,844 7,893 7,500 7,864 6,181 13.35%
Tax -396 -344 -610 -841 -712 -880 -829 -38.97%
NP 7,060 9,812 7,234 7,052 6,788 6,984 5,352 20.34%
-
NP to SH 7,060 9,812 7,234 7,052 6,788 6,984 5,352 20.34%
-
Tax Rate 5.31% 3.39% 7.78% 10.66% 9.49% 11.19% 13.41% -
Total Cost 40,314 44,524 48,916 44,634 44,104 51,412 41,966 -2.64%
-
Net Worth 39,441 36,411 34,538 33,343 32,214 31,014 28,474 24.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,366 - 3,070 1,533 2,301 - 1,138 63.11%
Div Payout % 33.52% - 42.44% 21.74% 33.90% - 21.28% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 39,441 36,411 34,538 33,343 32,214 31,014 28,474 24.33%
NOSH 197,206 191,640 191,883 114,978 115,050 114,868 113,897 44.33%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.90% 18.06% 12.88% 13.64% 13.34% 11.96% 11.31% -
ROE 17.90% 26.95% 20.94% 21.15% 21.07% 22.52% 18.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.02 28.35 29.26 44.95 44.23 50.84 41.54 -30.66%
EPS 3.58 5.12 3.77 6.13 5.90 6.08 2.82 17.29%
DPS 1.20 0.00 1.60 1.33 2.00 0.00 1.00 12.96%
NAPS 0.20 0.19 0.18 0.29 0.28 0.27 0.25 -13.85%
Adjusted Per Share Value based on latest NOSH - 114,848
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.94 26.31 27.18 25.02 24.64 28.27 22.91 0.08%
EPS 3.42 4.75 3.50 3.41 3.29 3.38 2.59 20.42%
DPS 1.15 0.00 1.49 0.74 1.11 0.00 0.55 63.73%
NAPS 0.1909 0.1763 0.1672 0.1614 0.156 0.1502 0.1379 24.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.28 0.31 0.25 0.41 0.41 0.40 0.38 -
P/RPS 1.17 1.09 0.85 0.91 0.93 0.79 0.91 18.29%
P/EPS 7.82 6.05 6.63 6.68 6.95 6.58 8.09 -2.24%
EY 12.79 16.52 15.08 14.96 14.39 15.20 12.37 2.25%
DY 4.29 0.00 6.40 3.25 4.88 0.00 2.63 38.69%
P/NAPS 1.40 1.63 1.39 1.41 1.46 1.48 1.52 -5.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 22/05/07 15/02/07 17/11/06 17/08/06 22/05/06 27/02/06 -
Price 0.25 0.28 0.33 0.44 0.40 0.39 0.37 -
P/RPS 1.04 0.99 1.13 0.98 0.90 0.77 0.89 10.97%
P/EPS 6.98 5.47 8.75 7.17 6.78 6.41 7.87 -7.70%
EY 14.32 18.29 11.42 13.94 14.75 15.59 12.70 8.35%
DY 4.80 0.00 4.85 3.03 5.00 0.00 2.70 46.90%
P/NAPS 1.25 1.47 1.83 1.52 1.43 1.44 1.48 -10.67%

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