[MQTECH] QoQ Cumulative 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- 112.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 14,599 47,318 35,105 23,230 11,483 34,278 22,745 -25.61%
PBT 1,966 6,181 4,593 2,964 1,485 5,144 3,990 -37.64%
Tax -220 -829 -420 -257 -209 -981 -650 -51.46%
NP 1,746 5,352 4,173 2,707 1,276 4,163 3,340 -35.13%
-
NP to SH 1,746 5,352 4,173 2,707 1,276 4,163 3,340 -35.13%
-
Tax Rate 11.19% 13.41% 9.14% 8.67% 14.07% 19.07% 16.29% -
Total Cost 12,853 41,966 30,932 20,523 10,207 30,115 19,405 -24.03%
-
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 1,133 1,127 - - - -
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 5.63% 18.80% 15.33% 10.91% 4.87% 34.64% 29.87% -
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 12.71 41.54 30.96 20.60 10.35 43.64 29.01 -42.34%
EPS 1.52 2.82 3.68 2.40 1.15 5.30 4.26 -49.72%
DPS 0.00 1.00 1.00 1.00 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 7.41 24.01 17.81 11.79 5.83 17.40 11.54 -25.59%
EPS 0.89 2.72 2.12 1.37 0.65 2.11 1.69 -34.81%
DPS 0.00 0.58 0.58 0.57 0.00 0.00 0.00 -
NAPS 0.1574 0.1445 0.1381 0.1259 0.1329 0.061 0.0567 97.64%
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 3.15 0.91 1.26 1.85 3.96 0.00 0.00 -
P/EPS 26.32 8.09 10.60 15.83 35.65 0.00 0.00 -
EY 3.80 12.37 9.44 6.32 2.80 0.00 0.00 -
DY 0.00 2.63 2.56 2.63 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 3.07 0.89 1.23 1.89 3.87 0.94 0.00 -
P/EPS 25.66 7.87 10.33 16.25 34.78 7.74 0.00 -
EY 3.90 12.70 9.68 6.15 2.87 12.93 0.00 -
DY 0.00 2.70 2.63 2.56 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